Flat SO15 2 beds 1 bath

Byron Court, Hill Lane, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£2,111

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£27,227

↗ 17%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,316	£8,441	£8,567	£8,782	£9,001	£43,107
Total Expenses	£7,980	£8,042	£8,096	£8,159	£8,224	£40,500
Profit Before Tax	£336	£399	£472	£623	£777	£2,607
Profit After Tax	£272	£323	£382	£504	£630	£2,111
Change In Property Value	£1,600	£4,848	£6,658	£7,790	£6,331	£27,227
Net Return	£1,872	£5,171	£7,040	£8,294	£6,961	£29,338
Return From Rental Income (%)	1%	1%	1%	1%	1%	4%
Total Net Return (%)	4%	11%	14%	17%	14%	60%

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