Flat
SO19
1 bed
0 baths
Deacon Road, Southampton SO19
South East, England · SO19
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-6,060
↘ -16%After 5 Years
Change In Property Value
£17,028
↗ 14%After 5 Years
Return On Investment
30%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,000 | £6,090 | £6,242 | £6,398 | £6,590 | £31,321 |
| Total Expenses | £7,361 | £7,416 | £7,474 | £7,534 | £7,596 | £37,380 |
| Profit Before Tax | £-1,361 | £-1,326 | £-1,232 | £-1,135 | £-1,005 | £-6,060 |
| Profit After Tax | £-1,361 | £-1,326 | £-1,232 | £-1,135 | £-1,005 | £-6,060 |
| Change In Property Value | £1,200 | £1,212 | £3,672 | £5,043 | £5,901 | £17,028 |
| Net Return | £-161 | £-114 | £2,440 | £3,908 | £4,895 | £10,969 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 13% | 30% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change