Flat SO15 1 bed 1 bath

Hulse Road, Banister Park, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£34,000First Year

Profit From Rental Income

After 5 Years

£17,248

↗ 51%After 5 Years

Change In Property Value

After 5 Years

£15,609

↗ 14%After 5 Years

Return On Investment

97%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£7,504	£7,567	£7,639	£7,713	£7,792	£38,215
Profit Before Tax	£3,896	£4,004	£4,221	£4,444	£4,730	£21,294
Profit After Tax	£3,156	£3,243	£3,419	£3,600	£3,831	£17,248
Change In Property Value	£1,100	£1,111	£3,366	£4,623	£5,409	£15,609
Net Return	£4,256	£4,354	£6,785	£8,223	£9,240	£32,858
Return From Rental Income (%)	9%	10%	10%	11%	11%	51%
Total Net Return (%)	13%	13%	20%	24%	27%	97%

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