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

£-65,539

↘ -70%After 5 Years

Change In Property Value

After 5 Years

£42,571

↗ 14%After 5 Years

Return On Investment

-25%

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	£23,280	£23,629	£24,220	£24,825	£25,570	£121,525
Total Expenses	£36,331	£36,874	£37,408	£37,953	£38,499	£187,063
Profit Before Tax	£-13,051	£-13,245	£-13,188	£-13,127	£-12,928	£-65,539
Profit After Tax	£-13,051	£-13,245	£-13,188	£-13,127	£-12,928	£-65,539
Change In Property Value	£3,000	£3,030	£9,181	£12,608	£14,752	£42,571
Net Return	£-10,051	£-10,215	£-4,007	£-519	£1,823	£-22,967
Return From Rental Income (%)	-14%	-14%	-14%	-14%	-14%	-70%
Total Net Return (%)	-11%	-11%	-4%	-1%	2%	-25%

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