Flat SO14 2 beds 2 baths

Portland Terrace, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£1,368

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£34,057

↗ 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	£12,720	£12,911	£13,234	£13,564	£13,971	£66,400
Total Expenses	£12,794	£12,859	£12,934	£13,011	£13,095	£64,693
Profit Before Tax	£-74	£52	£299	£553	£877	£1,707
Profit After Tax	£-74	£42	£242	£448	£710	£1,368
Change In Property Value	£2,400	£2,424	£7,345	£10,087	£11,801	£34,057
Net Return	£2,326	£2,466	£7,587	£10,535	£12,512	£35,425
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	3%	3%	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