Detached SO15 2 beds 1 bath

Randolph Street, Shirley, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£14,387

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£39,024

↗ 14%After 5 Years

Return On Investment

63%

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	£15,948	£16,187	£16,592	£17,007	£17,517	£83,251
Total Expenses	£13,005	£13,041	£13,092	£13,145	£13,206	£65,489
Profit Before Tax	£2,943	£3,146	£3,500	£3,862	£4,311	£17,762
Profit After Tax	£2,383	£2,549	£2,835	£3,128	£3,492	£14,387
Change In Property Value	£2,750	£2,778	£8,416	£11,558	£13,523	£39,024
Net Return	£5,133	£5,326	£11,251	£14,686	£17,014	£53,411
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	6%	6%	13%	17%	20%	63%

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