Flat SO15 2 beds 1 bath

The Dell, Southampton SO15

South East, England · SO15

Initial Investment

First Year

£58,000First Year

Profit From Rental Income

After 5 Years

£4,097

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£32,332

↗ 17%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,876	£10,024	£10,175	£10,429	£10,690	£51,193
Total Expenses	£9,101	£9,166	£9,222	£9,289	£9,358	£46,135
Profit Before Tax	£775	£858	£953	£1,140	£1,332	£5,058
Profit After Tax	£628	£695	£772	£923	£1,079	£4,097
Change In Property Value	£1,900	£5,757	£7,906	£9,250	£7,518	£32,332
Net Return	£2,528	£6,452	£8,678	£10,174	£8,597	£36,429
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	4%	11%	15%	18%	15%	63%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change