Flat SO14 3 beds 2 baths

Granada House, Meridian Way, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£8,259

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£39,024

↗ 14%After 5 Years

Return On Investment

56%

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	£14,580	£14,799	£15,169	£15,548	£16,014	£76,110
Total Expenses	£13,087	£13,125	£13,177	£13,231	£13,293	£65,913
Profit Before Tax	£1,493	£1,674	£1,991	£2,317	£2,721	£10,196
Profit After Tax	£1,210	£1,356	£1,613	£1,877	£2,204	£8,259
Change In Property Value	£2,750	£2,778	£8,416	£11,558	£13,523	£39,024
Net Return	£3,960	£4,133	£10,029	£13,434	£15,727	£47,283
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	5%	5%	12%	16%	19%	56%

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