Flat SO14 2 beds 1 bath

|Ref: L821391|, Empress Heights, College Street, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£-1,984

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£26,252

↗ 14%After 5 Years

Return On Investment

43%

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	£9,612	£9,756	£10,000	£10,250	£10,558	£50,176
Total Expenses	£10,301	£10,361	£10,429	£10,498	£10,571	£52,160
Profit Before Tax	£-689	£-605	£-429	£-248	£-14	£-1,984
Profit After Tax	£-689	£-605	£-429	£-248	£-14	£-1,984
Change In Property Value	£1,850	£1,869	£5,662	£7,775	£9,097	£26,252
Net Return	£1,161	£1,263	£5,233	£7,528	£9,083	£24,268
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-4%
Total Net Return (%)	2%	2%	9%	13%	16%	43%

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