Flat SO17 2 beds 1 bath

Winn Road, Southampton, Hampshire SO17

South East, England · SO17

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£20,297

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£31,219

↗ 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	£17,076	£17,332	£17,765	£18,210	£18,756	£89,139
Total Expenses	£12,643	£12,719	£12,810	£12,903	£13,005	£64,081
Profit Before Tax	£4,433	£4,613	£4,955	£5,307	£5,751	£25,058
Profit After Tax	£3,591	£3,736	£4,014	£4,298	£4,658	£20,297
Change In Property Value	£2,200	£2,222	£6,733	£9,246	£10,818	£31,219
Net Return	£5,791	£5,958	£10,746	£13,544	£15,476	£51,516
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