Flat SO14 2 beds 1 bath

Forster Road, Portswood, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£-2,324

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£22,705

↗ 14%After 5 Years

Return On Investment

42%

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	£8,484	£8,611	£8,827	£9,047	£9,319	£44,288
Total Expenses	£9,196	£9,255	£9,320	£9,386	£9,455	£46,612
Profit Before Tax	£-712	£-644	£-493	£-338	£-137	£-2,324
Profit After Tax	£-712	£-644	£-493	£-338	£-137	£-2,324
Change In Property Value	£1,600	£1,616	£4,896	£6,724	£7,868	£22,705
Net Return	£888	£972	£4,403	£6,386	£7,731	£20,380
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	2%	2%	9%	13%	16%	42%

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