Flat SO17 2 beds 1 bath

Ivy Road, St Denys, Southampton, Hampshire SO17

South East, England · SO17

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£9,805

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£38,314

↗ 14%After 5 Years

Return On Investment

58%

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	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£14,332	£14,403	£14,487	£14,573	£14,667	£72,461
Profit Before Tax	£1,868	£2,040	£2,367	£2,703	£3,127	£12,105
Profit After Tax	£1,513	£1,653	£1,918	£2,189	£2,533	£9,805
Change In Property Value	£2,700	£2,727	£8,263	£11,348	£13,277	£38,314
Net Return	£4,213	£4,380	£10,180	£13,537	£15,809	£48,119
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	5%	5%	12%	16%	19%	58%

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