Flat SO19 2 beds 1 bath

Twin Oaks, 306A Spring Road, Southampton, Hampshire SO19

South East, England · SO19

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£12,392

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£21,995

↗ 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	£12,024	£12,204	£12,509	£12,822	£13,207	£62,767
Total Expenses	£9,352	£9,416	£9,490	£9,565	£9,646	£47,468
Profit Before Tax	£2,672	£2,788	£3,020	£3,258	£3,561	£15,299
Profit After Tax	£2,164	£2,259	£2,446	£2,639	£2,884	£12,392
Change In Property Value	£1,550	£1,566	£4,743	£6,514	£7,622	£21,995
Net Return	£3,714	£3,824	£7,190	£9,153	£10,506	£34,387
Return From Rental Income (%)	5%	5%	5%	6%	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