Flat SO19 3 beds 1 bath

The Oaks, Southampton SO19

South East, England · SO19

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£11,734

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£21,286

↗ 14%After 5 Years

Return On Investment

72%

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	£11,640	£11,815	£12,110	£12,413	£12,785	£60,762
Total Expenses	£9,115	£9,179	£9,251	£9,325	£9,405	£46,276
Profit Before Tax	£2,525	£2,636	£2,859	£3,087	£3,380	£14,487
Profit After Tax	£2,045	£2,135	£2,316	£2,501	£2,738	£11,734
Change In Property Value	£1,500	£1,515	£4,590	£6,304	£7,376	£21,286
Net Return	£3,545	£3,650	£6,906	£8,805	£10,114	£33,020
Return From Rental Income (%)	4%	5%	5%	5%	6%	26%
Total Net Return (%)	8%	8%	15%	19%	22%	72%

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