Flat SO15 1 bed 1 bath

Suttones Place, Banister Park, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£1,119

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£24,675

↗ 17%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,536	£7,649	£7,764	£7,958	£8,157	£39,064
Total Expenses	£7,419	£7,480	£7,533	£7,594	£7,657	£37,683
Profit Before Tax	£117	£169	£231	£364	£500	£1,381
Profit After Tax	£95	£137	£187	£295	£405	£1,119
Change In Property Value	£1,450	£4,394	£6,034	£7,059	£5,738	£24,675
Net Return	£1,545	£4,530	£6,221	£7,354	£6,143	£25,793
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	3%	10%	14%	17%	14%	58%

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