Flat SO15 2 beds 2 baths

Court Road, Southampton SO15

South East, England · SO15

Initial Investment

First Year

£55,000First Year

Profit From Rental Income

After 5 Years

£-7,153

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£25,543

↗ 14%After 5 Years

Return On Investment

33%

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	£9,360	£9,500	£9,738	£9,981	£10,281	£48,860
Total Expenses	£11,031	£11,112	£11,200	£11,289	£11,382	£56,013
Profit Before Tax	£-1,671	£-1,612	£-1,462	£-1,307	£-1,101	£-7,153
Profit After Tax	£-1,671	£-1,612	£-1,462	£-1,307	£-1,101	£-7,153
Change In Property Value	£1,800	£1,818	£5,509	£7,565	£8,851	£25,543
Net Return	£130	£206	£4,047	£6,258	£7,750	£18,390
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	0%	0%	7%	11%	14%	33%

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