Flat SO15 4 beds 1 bath

Devonshire Road, Polygon, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£11,393

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£51,051

↗ 17%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,072	£16,473	£16,885	£80,864
Total Expenses	£13,213	£13,286	£13,351	£13,433	£13,516	£66,798
Profit Before Tax	£2,388	£2,548	£2,721	£3,041	£3,369	£14,066
Profit After Tax	£1,934	£2,064	£2,204	£2,463	£2,729	£11,393
Change In Property Value	£3,000	£9,090	£12,484	£14,606	£11,871	£51,051
Net Return	£4,934	£11,154	£14,687	£17,069	£14,600	£62,444
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	5%	12%	16%	18%	16%	67%

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