Flat SO16 1 bed 1 bath

Romsey Road, Maybush, Southampton, Hampshire SO16

South East, England · SO16

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£-21

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£24,675

↗ 17%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,248	£7,357	£7,467	£7,654	£7,845	£37,571
Total Expenses	£7,390	£7,451	£7,503	£7,564	£7,625	£37,533
Profit Before Tax	£-142	£-94	£-36	£90	£220	£37
Profit After Tax	£-142	£-94	£-36	£73	£178	£-21
Change In Property Value	£1,450	£4,394	£6,034	£7,059	£5,738	£24,675
Net Return	£1,308	£4,299	£5,998	£7,133	£5,916	£24,653
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	3%	10%	13%	16%	13%	55%

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