Flat SO17 1 bed 1 bath

The Avenue, Southampton SO17

South East, England · SO17

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£-3,406

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£24,124

↗ 14%After 5 Years

Return On Investment

40%

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	£8,676	£8,806	£9,026	£9,252	£9,530	£45,290
Total Expenses	£9,612	£9,671	£9,736	£9,803	£9,873	£48,696
Profit Before Tax	£-936	£-865	£-710	£-551	£-344	£-3,406
Profit After Tax	£-936	£-865	£-710	£-551	£-344	£-3,406
Change In Property Value	£1,700	£1,717	£5,203	£7,145	£8,359	£24,124
Net Return	£764	£852	£4,492	£6,594	£8,016	£20,718
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	1%	2%	9%	13%	15%	40%

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