Flat SO17 2 beds 1 bath

Westwood Road, Southampton, Hampshire SO17

South East, England · SO17

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£21,329

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£32,638

↗ 14%After 5 Years

Return On Investment

77%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£17,856	£18,124	£18,577	£19,041	£19,613	£93,211
Total Expenses	£13,196	£13,275	£13,370	£13,466	£13,572	£66,879
Profit Before Tax	£4,660	£4,849	£5,207	£5,575	£6,041	£26,332
Profit After Tax	£3,775	£3,927	£4,218	£4,516	£4,893	£21,329
Change In Property Value	£2,300	£2,323	£7,039	£9,666	£11,310	£32,638
Net Return	£6,075	£6,250	£11,257	£14,182	£16,203	£53,967
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change