Semi Detached SO21 2 beds 1 bath

The Avenue, Winchester Hill, Sutton Scotney, Winchester SO21

South East, England · SO21

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£4,080

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£48,247

↗ 14%After 5 Years

Return On Investment

49%

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	£15,984	£16,224	£16,629	£17,045	£17,556	£83,439
Total Expenses	£15,588	£15,623	£15,675	£15,727	£15,789	£78,402
Profit Before Tax	£396	£600	£955	£1,318	£1,767	£5,036
Profit After Tax	£321	£486	£773	£1,067	£1,432	£4,080
Change In Property Value	£3,400	£3,434	£10,405	£14,290	£16,719	£48,247
Net Return	£3,721	£3,920	£11,178	£15,357	£18,150	£52,327
Return From Rental Income (%)	0%	0%	1%	1%	1%	4%
Total Net Return (%)	3%	4%	10%	14%	17%	49%

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