Flat SO15 4 beds 1 bath

Devonshire Road, Polygon, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£2,701

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£42,571

↗ 14%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£15,463	£15,532	£15,614	£15,699	£15,791	£78,099
Profit Before Tax	£138	£302	£615	£937	£1,343	£3,335
Profit After Tax	£111	£245	£498	£759	£1,088	£2,701
Change In Property Value	£3,000	£3,030	£9,181	£12,608	£14,752	£42,571
Net Return	£3,111	£3,275	£9,679	£13,367	£15,840	£45,272
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	4%	10%	14%	17%	48%

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