Flat SO19 1 bed 1 bath

Deacon Road, Southampton, Hampshire SO19

South East, England · SO19

Initial Investment

First Year

£38,500First Year

Profit From Rental Income

After 5 Years

£-1,392

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£21,271

↗ 17%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,252	£6,346	£6,441	£6,602	£6,767	£32,408
Total Expenses	£6,647	£6,706	£6,757	£6,815	£6,874	£33,799
Profit Before Tax	£-395	£-361	£-316	£-213	£-107	£-1,392
Profit After Tax	£-395	£-361	£-316	£-213	£-107	£-1,392
Change In Property Value	£1,250	£3,788	£5,202	£6,086	£4,946	£21,271
Net Return	£855	£3,427	£4,885	£5,873	£4,839	£19,879
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	2%	9%	13%	15%	13%	52%

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