Flat SO15 1 bed 1 bath

Brunel Road, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£-5,372

↘ -16%After 5 Years

Change In Property Value

After 5 Years

£15,609

↗ 14%After 5 Years

Return On Investment

30%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,724	£5,810	£5,955	£6,104	£6,287	£29,880
Total Expenses	£6,937	£6,991	£7,049	£7,107	£7,168	£35,253
Profit Before Tax	£-1,213	£-1,181	£-1,094	£-1,003	£-881	£-5,372
Profit After Tax	£-1,213	£-1,181	£-1,094	£-1,003	£-881	£-5,372
Change In Property Value	£1,100	£1,111	£3,366	£4,623	£5,409	£15,609
Net Return	£-113	£-70	£2,273	£3,620	£4,528	£10,237
Return From Rental Income (%)	-4%	-3%	-3%	-3%	-3%	-16%
Total Net Return (%)	0%	0%	7%	11%	13%	30%

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