Flat SO17 1 bed 1 bath

Winn Road, Southampton, Hampshire SO17

South East, England · SO17

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£-1,295

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£28,381

↗ 14%After 5 Years

Return On Investment

44%

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	£10,392	£10,548	£10,812	£11,082	£11,414	£54,248
Total Expenses	£10,974	£11,036	£11,105	£11,176	£11,252	£55,543
Profit Before Tax	£-582	£-488	£-294	£-94	£162	£-1,295
Profit After Tax	£-582	£-488	£-294	£-94	£162	£-1,295
Change In Property Value	£2,000	£2,020	£6,121	£8,406	£9,835	£28,381
Net Return	£1,418	£1,532	£5,827	£8,311	£9,997	£27,085
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	2%	3%	10%	14%	16%	44%

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