Flat SO14 2 beds 2 baths

Royal Crescent Road, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£-671

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£30,509

↗ 14%After 5 Years

Return On Investment

46%

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	£11,172	£11,340	£11,623	£11,914	£12,271	£58,319
Total Expenses	£11,647	£11,710	£11,781	£11,854	£11,933	£58,926
Profit Before Tax	£-475	£-371	£-158	£59	£338	£-606
Profit After Tax	£-475	£-371	£-158	£59	£274	£-671
Change In Property Value	£2,150	£2,172	£6,580	£9,036	£10,572	£30,509
Net Return	£1,675	£1,801	£6,421	£9,095	£10,846	£29,839
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	3%	3%	10%	14%	17%	46%

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