Flat SO16 2 beds 1 bath

Bassett Avenue, Bassett, Southampton, Hampshire SO16

South East, England · SO16

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£-1,484

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£34,766

↗ 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	£12,252	£12,436	£12,747	£13,065	£13,457	£63,957
Total Expenses	£12,946	£13,010	£13,084	£13,160	£13,242	£65,441
Profit Before Tax	£-694	£-574	£-337	£-94	£216	£-1,484
Profit After Tax	£-694	£-574	£-337	£-94	£216	£-1,484
Change In Property Value	£2,450	£2,475	£7,498	£10,297	£12,047	£34,766
Net Return	£1,756	£1,900	£7,160	£10,202	£12,263	£33,283
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	2%	3%	10%	14%	16%	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