Flat SO14 2 beds 1 bath

Nelson Street, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£-1,047

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£29,090

↗ 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	£10,656	£10,816	£11,086	£11,363	£11,704	£55,626
Total Expenses	£11,199	£11,261	£11,331	£11,403	£11,479	£56,673
Profit Before Tax	£-543	£-445	£-245	£-39	£225	£-1,047
Profit After Tax	£-543	£-445	£-245	£-39	£225	£-1,047
Change In Property Value	£2,050	£2,071	£6,274	£8,616	£10,080	£29,090
Net Return	£1,507	£1,625	£6,029	£8,577	£10,305	£28,043
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