Flat SO15 1 bed 1 bath

Suttones Place, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£11,076

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£20,576

↗ 14%After 5 Years

Return On Investment

71%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,256	£11,425	£11,710	£12,003	£12,363	£58,758
Total Expenses	£8,878	£8,941	£9,013	£9,086	£9,165	£45,083
Profit Before Tax	£2,378	£2,483	£2,698	£2,917	£3,199	£13,674
Profit After Tax	£1,926	£2,012	£2,185	£2,363	£2,591	£11,076
Change In Property Value	£1,450	£1,465	£4,437	£6,094	£7,130	£20,576
Net Return	£3,376	£3,476	£6,622	£8,457	£9,721	£31,652
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	8%	8%	15%	19%	22%	71%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change