Flat SO15 2 beds 1 bath

Waterloo Road, Southampton SO15

South East, England · SO15

Initial Investment

First Year

£37,000First Year

Profit From Rental Income

After 5 Years

£-4,932

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£17,028

↗ 14%After 5 Years

Return On Investment

33%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£6,240	£6,334	£6,492	£6,654	£6,854	£32,574
Total Expenses	£7,385	£7,440	£7,499	£7,559	£7,622	£37,506
Profit Before Tax	£-1,145	£-1,107	£-1,007	£-905	£-768	£-4,932
Profit After Tax	£-1,145	£-1,107	£-1,007	£-905	£-768	£-4,932
Change In Property Value	£1,200	£1,212	£3,672	£5,043	£5,901	£17,028
Net Return	£55	£105	£2,665	£4,138	£5,133	£12,096
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
Total Net Return (%)	0%	0%	7%	11%	14%	33%

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