Flat SO18 2 beds 1 bath

Appleton Road, Southampton SO18

South East, England · SO18

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-230

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£31,928

↗ 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	£11,700	£11,875	£12,172	£12,477	£12,851	£61,076
Total Expenses	£12,097	£12,160	£12,233	£12,307	£12,387	£61,185
Profit Before Tax	£-397	£-285	£-61	£169	£464	£-110
Profit After Tax	£-397	£-285	£-61	£137	£375	£-230
Change In Property Value	£2,250	£2,273	£6,886	£9,456	£11,064	£31,928
Net Return	£1,853	£1,988	£6,825	£9,593	£11,439	£31,699
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
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