Flat SO14 2 beds 2 baths

College Street, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£53,500First Year

Profit From Rental Income

After 5 Years

£-7,845

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£24,833

↗ 14%After 5 Years

Return On Investment

32%

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	£9,276	£9,415	£9,651	£9,892	£10,189	£48,422
Total Expenses	£11,071	£11,158	£11,251	£11,345	£11,443	£56,267
Profit Before Tax	£-1,795	£-1,743	£-1,600	£-1,453	£-1,254	£-7,845
Profit After Tax	£-1,795	£-1,743	£-1,600	£-1,453	£-1,254	£-7,845
Change In Property Value	£1,750	£1,768	£5,356	£7,355	£8,605	£24,833
Net Return	£-45	£24	£3,756	£5,902	£7,351	£16,988
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-15%
Total Net Return (%)	0%	0%	7%	11%	14%	32%

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