Flat SO14 2 beds 2 baths

High Street, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£51,998First Year

Profit From Rental Income

After 5 Years

£-1,827

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£24,123

↗ 14%After 5 Years

Return On Investment

43%

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	£9,012	£9,147	£9,376	£9,610	£9,899	£47,044
Total Expenses	£9,646	£9,705	£9,771	£9,838	£9,910	£48,870
Profit Before Tax	£-634	£-558	£-395	£-228	£-11	£-1,827
Profit After Tax	£-634	£-558	£-395	£-228	£-11	£-1,827
Change In Property Value	£1,700	£1,717	£5,202	£7,145	£8,359	£24,123
Net Return	£1,066	£1,159	£4,807	£6,916	£8,348	£22,296
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	2%	2%	9%	13%	16%	43%

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