Flat SO14 2 beds 2 baths

The Blake Building, Ocean Way, Ocean Village SO14

South East, England · SO14

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£6,871

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£34,766

↗ 14%After 5 Years

Return On Investment

56%

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	£12,984	£13,179	£13,508	£13,846	£14,261	£67,778
Total Expenses	£11,769	£11,806	£11,855	£11,905	£11,962	£59,296
Profit Before Tax	£1,215	£1,373	£1,654	£1,941	£2,299	£8,482
Profit After Tax	£984	£1,112	£1,339	£1,572	£1,862	£6,871
Change In Property Value	£2,450	£2,475	£7,498	£10,297	£12,047	£34,766
Net Return	£3,434	£3,587	£8,837	£11,869	£13,910	£41,637
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	5%	5%	12%	16%	19%	56%

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