Flat SO14 2 beds 2 baths

High Street, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£1,785

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£35,476

↗ 14%After 5 Years

Return On Investment

49%

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	£13,248	£13,447	£13,783	£14,127	£14,551	£69,156
Total Expenses	£13,244	£13,309	£13,386	£13,464	£13,549	£66,953
Profit Before Tax	£4	£137	£397	£663	£1,002	£2,204
Profit After Tax	£4	£111	£321	£537	£812	£1,785
Change In Property Value	£2,500	£2,525	£7,651	£10,507	£12,293	£35,476
Net Return	£2,504	£2,636	£7,972	£11,044	£13,105	£37,261
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	3%	3%	10%	15%	17%	49%

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