Terraced SO15 2 beds 1 bath

Queenstown Road, Freemantle, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£4,520

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£31,928

↗ 14%After 5 Years

Return On Investment

53%

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	£11,244	£11,413	£11,698	£11,990	£12,350	£58,695
Total Expenses	£10,551	£10,580	£10,619	£10,659	£10,706	£53,115
Profit Before Tax	£693	£833	£1,079	£1,331	£1,644	£5,580
Profit After Tax	£561	£675	£874	£1,078	£1,332	£4,520
Change In Property Value	£2,250	£2,273	£6,886	£9,456	£11,064	£31,928
Net Return	£2,811	£2,947	£7,760	£10,535	£12,396	£36,449
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	4%	11%	15%	18%	53%

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