Flat SO16 2 beds 1 bath

Bassett Avenue, Bassett, Southampton, Hampshire SO16

South East, England · SO16

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£549

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£34,766

↗ 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	£12,732	£12,923	£13,246	£13,577	£13,985	£66,463
Total Expenses	£12,994	£13,059	£13,134	£13,211	£13,294	£65,691
Profit Before Tax	£-262	£-136	£112	£366	£690	£771
Profit After Tax	£-262	£-136	£91	£297	£559	£549
Change In Property Value	£2,450	£2,475	£7,498	£10,297	£12,047	£34,766
Net Return	£2,188	£2,339	£7,589	£10,594	£12,606	£35,316
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
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