Flat SO15 2 beds 1 bath

Commercial Road, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£-5,429

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£15,609

↗ 14%After 5 Years

Return On Investment

30%

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	£5,712	£5,798	£5,943	£6,091	£6,274	£29,817
Total Expenses	£6,935	£6,990	£7,047	£7,106	£7,167	£35,246
Profit Before Tax	£-1,223	£-1,192	£-1,105	£-1,015	£-893	£-5,429
Profit After Tax	£-1,223	£-1,192	£-1,105	£-1,015	£-893	£-5,429
Change In Property Value	£1,100	£1,111	£3,366	£4,623	£5,409	£15,609
Net Return	£-123	£-81	£2,261	£3,608	£4,516	£10,181
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-16%
Total Net Return (%)	0%	0%	7%	11%	13%	30%

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