Flat SO15 2 beds 1 bath

Hill Lane, Southampton SO15

South East, England · SO15

Initial Investment

First Year

£31,000First Year

Profit From Rental Income

After 5 Years

£-5,869

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£14,190

↗ 14%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,196	£5,274	£5,406	£5,541	£5,707	£27,124
Total Expenses	£6,487	£6,541	£6,597	£6,654	£6,714	£32,993
Profit Before Tax	£-1,291	£-1,267	£-1,191	£-1,113	£-1,007	£-5,869
Profit After Tax	£-1,291	£-1,267	£-1,191	£-1,113	£-1,007	£-5,869
Change In Property Value	£1,000	£1,010	£3,060	£4,203	£4,917	£14,190
Net Return	£-291	£-257	£1,869	£3,089	£3,911	£8,321
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	-1%	-1%	6%	10%	13%	27%

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