Flat SO14 2 beds 2 baths

Apartment 103, Alexandra Wharf, 1, Maritime Walk, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£3,259

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£44,700

↗ 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	£16,380	£16,626	£17,041	£17,467	£17,991	£85,506
Total Expenses	£16,136	£16,206	£16,291	£16,377	£16,472	£81,482
Profit Before Tax	£244	£420	£751	£1,090	£1,519	£4,024
Profit After Tax	£198	£340	£608	£883	£1,231	£3,259
Change In Property Value	£3,150	£3,182	£9,640	£13,239	£15,489	£44,700
Net Return	£3,348	£3,521	£10,248	£14,122	£16,720	£47,959
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	4%	10%	14%	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