Flat SO15 1 bed 1 bath

Suttones Place, Banister Park, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£44,500First Year

Profit From Rental Income

After 5 Years

£11,624

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£20,576

↗ 14%After 5 Years

Return On Investment

72%

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	£11,400	£11,571	£11,860	£12,157	£12,521	£59,510
Total Expenses	£8,893	£8,956	£9,028	£9,101	£9,181	£45,159
Profit Before Tax	£2,507	£2,615	£2,832	£3,055	£3,341	£14,351
Profit After Tax	£2,031	£2,118	£2,294	£2,475	£2,706	£11,624
Change In Property Value	£1,450	£1,465	£4,437	£6,094	£7,130	£20,576
Net Return	£3,481	£3,583	£6,732	£8,569	£9,836	£32,200
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	8%	8%	15%	19%	22%	72%

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