Flat SO15 2 beds 2 baths

Archers Road, Banister Park, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£1,200

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£36,895

↗ 14%After 5 Years

Return On Investment

48%

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	£13,524	£13,727	£14,070	£14,422	£14,854	£70,597
Total Expenses	£13,668	£13,734	£13,811	£13,891	£13,976	£69,080
Profit Before Tax	£-144	£-7	£259	£531	£878	£1,517
Profit After Tax	£-144	£-7	£209	£430	£711	£1,200
Change In Property Value	£2,600	£2,626	£7,957	£10,927	£12,785	£36,895
Net Return	£2,456	£2,619	£8,166	£11,358	£13,496	£38,095
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	3%	3%	10%	14%	17%	48%

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