Flat SO19 1 bed 1 bath

South East Road, Southampton SO19

South East, England · SO19

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£-3,563

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£16,166

↗ 17%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£4,752	£4,823	£4,896	£5,018	£5,143	£24,632
Total Expenses	£5,532	£5,589	£5,637	£5,691	£5,746	£28,196
Profit Before Tax	£-780	£-766	£-742	£-673	£-603	£-3,563
Profit After Tax	£-780	£-766	£-742	£-673	£-603	£-3,563
Change In Property Value	£950	£2,879	£3,953	£4,625	£3,759	£16,166
Net Return	£170	£2,113	£3,212	£3,952	£3,156	£12,603
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-12%
Total Net Return (%)	1%	7%	11%	13%	11%	43%

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