Flat SO17 1 bed 1 bath

|Ref: R199219|, Nelric House, Kent Road, Southampton SO17

South East, England · SO17

Initial Investment

First Year

£34,600First Year

Profit From Rental Income

After 5 Years

£-5,318

↘ -15%After 5 Years

Change In Property Value

After 5 Years

£15,893

↗ 14%After 5 Years

Return On Investment

31%

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	£5,820	£5,907	£6,055	£6,206	£6,393	£30,381
Total Expenses	£7,026	£7,080	£7,138	£7,197	£7,258	£35,699
Profit Before Tax	£-1,206	£-1,173	£-1,083	£-991	£-866	£-5,318
Profit After Tax	£-1,206	£-1,173	£-1,083	£-991	£-866	£-5,318
Change In Property Value	£1,120	£1,131	£3,428	£4,707	£5,507	£15,893
Net Return	£-86	£-42	£2,344	£3,716	£4,642	£10,575
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-15%
Total Net Return (%)	0%	0%	7%	11%	13%	31%

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