Flat SO17 1 bed 1 bath

St. Denys Road, Southampton SO17

South East, England · SO17

Initial Investment

First Year

£40,000First Year

Profit From Rental Income

After 5 Years

£12,018

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£18,448

↗ 14%After 5 Years

Return On Investment

76%

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	£10,092	£10,243	£10,499	£10,762	£11,085	£52,682
Total Expenses	£7,467	£7,512	£7,566	£7,620	£7,680	£37,845
Profit Before Tax	£2,625	£2,731	£2,934	£3,142	£3,405	£14,837
Profit After Tax	£2,126	£2,212	£2,376	£2,545	£2,758	£12,018
Change In Property Value	£1,300	£1,313	£3,978	£5,464	£6,392	£18,448
Net Return	£3,426	£3,525	£6,355	£8,008	£9,150	£30,465
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	9%	9%	16%	20%	23%	76%

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