Flat SO14 2 beds 2 baths

Telephone House, 70 High Street, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£8,586

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£31,219

↗ 14%After 5 Years

Return On Investment

59%

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	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£13,937	£14,044	£14,162	£14,282	£14,410	£70,834
Profit Before Tax	£1,664	£1,790	£2,068	£2,353	£2,725	£10,600
Profit After Tax	£1,347	£1,450	£1,675	£1,906	£2,207	£8,586
Change In Property Value	£2,200	£2,222	£6,733	£9,246	£10,818	£31,219
Net Return	£3,547	£3,672	£8,408	£11,152	£13,025	£39,805
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	5%	5%	13%	17%	19%	59%

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