Flat SO14 1 bed 1 bath

Briton Street, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£41,500First Year

Profit From Rental Income

After 5 Years

£-10,009

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£19,157

↗ 14%After 5 Years

Return On Investment

22%

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	£7,152	£7,259	£7,441	£7,627	£7,856	£37,334
Total Expenses	£9,294	£9,379	£9,467	£9,556	£9,647	£47,343
Profit Before Tax	£-2,142	£-2,120	£-2,026	£-1,929	£-1,792	£-10,009
Profit After Tax	£-2,142	£-2,120	£-2,026	£-1,929	£-1,792	£-10,009
Change In Property Value	£1,350	£1,364	£4,131	£5,674	£6,638	£19,157
Net Return	£-792	£-756	£2,106	£3,745	£4,846	£9,148
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-4%	-24%
Total Net Return (%)	-2%	-2%	5%	9%	12%	22%

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