Flat SO15 2 beds 1 bath

Northlands Road, Southampton SO15

South East, England · SO15

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£-56

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£32,638

↗ 14%After 5 Years

Return On Investment

47%

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	£11,952	£12,131	£12,435	£12,745	£13,128	£62,391
Total Expenses	£12,320	£12,384	£12,458	£12,533	£12,614	£62,309
Profit Before Tax	£-368	£-253	£-23	£213	£514	£82
Profit After Tax	£-368	£-253	£-23	£172	£417	£-56
Change In Property Value	£2,300	£2,323	£7,039	£9,666	£11,310	£32,638
Net Return	£1,932	£2,070	£7,016	£9,839	£11,726	£32,582
Return From Rental Income (%)	-1%	0%	0%	0%	1%	0%
Total Net Return (%)	3%	3%	10%	14%	17%	47%

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