Flat SO15 1 bed 1 bath

Suttones Place, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£-3,306

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£21,995

↗ 14%After 5 Years

Return On Investment

39%

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	£8,064	£8,185	£8,390	£8,599	£8,857	£42,095
Total Expenses	£8,956	£9,014	£9,078	£9,142	£9,211	£45,401
Profit Before Tax	£-892	£-829	£-688	£-543	£-354	£-3,306
Profit After Tax	£-892	£-829	£-688	£-543	£-354	£-3,306
Change In Property Value	£1,550	£1,566	£4,743	£6,514	£7,622	£21,995
Net Return	£658	£736	£4,056	£5,971	£7,268	£18,689
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	1%	2%	9%	13%	15%	39%

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