Flat SO15 1 bed 1 bath

Suttones Place, Banister Park, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£-3,803

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£20,576

↗ 14%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,536	£7,649	£7,840	£8,036	£8,277	£39,339
Total Expenses	£8,506	£8,564	£8,626	£8,689	£8,756	£43,142
Profit Before Tax	£-970	£-915	£-786	£-653	£-479	£-3,803
Profit After Tax	£-970	£-915	£-786	£-653	£-479	£-3,803
Change In Property Value	£1,450	£1,465	£4,437	£6,094	£7,130	£20,576
Net Return	£480	£550	£3,652	£5,441	£6,651	£16,773
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-1%	-9%
Total Net Return (%)	1%	1%	8%	12%	15%	38%

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