Flat SO15 1 bed 1 bath

Roberts Road, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£382

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£34,057

↗ 14%After 5 Years

Return On Investment

47%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,480	£12,667	£12,984	£13,308	£13,708	£65,147
Total Expenses	£12,770	£12,835	£12,909	£12,986	£13,068	£64,568
Profit Before Tax	£-290	£-168	£75	£323	£639	£579
Profit After Tax	£-290	£-168	£60	£261	£518	£382
Change In Property Value	£2,400	£2,424	£7,345	£10,087	£11,801	£34,057
Net Return	£2,110	£2,256	£7,405	£10,348	£12,319	£34,439
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	3%	10%	14%	17%	47%

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