Flat SO19 2 beds 2 baths

John Thornycroft Road, Southampton, Hampshire SO19

South East, England · SO19

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£17,134

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£26,962

↗ 14%After 5 Years

Return On Investment

76%

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	£14,748	£14,969	£15,343	£15,727	£16,199	£76,987
Total Expenses	£11,013	£11,081	£11,162	£11,244	£11,334	£55,833
Profit Before Tax	£3,735	£3,888	£4,182	£4,483	£4,865	£21,153
Profit After Tax	£3,025	£3,149	£3,387	£3,631	£3,941	£17,134
Change In Property Value	£1,900	£1,919	£5,815	£7,985	£9,343	£26,962
Net Return	£4,925	£5,068	£9,202	£11,617	£13,284	£44,096
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
Total Net Return (%)	8%	9%	16%	20%	23%	76%

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