Flat SO17 2 beds 1 bath

Winn Road, Southampton, Hampshire SO17

South East, England · SO17

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£-625

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£34,057

↗ 14%After 5 Years

Return On Investment

46%

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	£12,240	£12,424	£12,734	£13,053	£13,444	£63,894
Total Expenses	£12,746	£12,810	£12,884	£12,960	£13,042	£64,443
Profit Before Tax	£-506	£-387	£-150	£92	£402	£-548
Profit After Tax	£-506	£-387	£-150	£92	£326	£-625
Change In Property Value	£2,400	£2,424	£7,345	£10,087	£11,801	£34,057
Net Return	£1,894	£2,037	£7,195	£10,179	£12,127	£33,432
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	3%	3%	10%	14%	17%	46%

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