Flat SO19 1 bed 1 bath

Warburton Road, Southampton, Hampshire SO19

South East, England · SO19

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£-2,505

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£18,719

↗ 17%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,496	£5,578	£5,662	£5,804	£5,949	£28,489
Total Expenses	£6,089	£6,147	£6,196	£6,252	£6,310	£30,994
Profit Before Tax	£-593	£-569	£-534	£-449	£-361	£-2,505
Profit After Tax	£-593	£-569	£-534	£-449	£-361	£-2,505
Change In Property Value	£1,100	£3,333	£4,577	£5,355	£4,353	£18,719
Net Return	£507	£2,764	£4,043	£4,907	£3,992	£16,213
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-7%
Total Net Return (%)	1%	8%	12%	14%	12%	48%

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