Flat SO14 2 beds 2 baths

High Street, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£-834

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£26,962

↗ 14%After 5 Years

Return On Investment

45%

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	£10,068	£10,219	£10,474	£10,736	£11,058	£52,556
Total Expenses	£10,545	£10,606	£10,675	£10,745	£10,820	£53,390
Profit Before Tax	£-477	£-387	£-200	£-8	£239	£-834
Profit After Tax	£-477	£-387	£-200	£-8	£239	£-834
Change In Property Value	£1,900	£1,919	£5,815	£7,985	£9,343	£26,962
Net Return	£1,423	£1,532	£5,614	£7,977	£9,582	£26,128
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	2%	3%	10%	14%	17%	45%

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