Flat SO19 1 bed 1 bath

Flat 4 Amelia Court, Marston Road, Southampton SO19

South East, England · SO19

Initial Investment

First Year

£30,700First Year

Profit From Rental Income

After 5 Years

£4,859

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£14,048

↗ 14%After 5 Years

Return On Investment

62%

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	£7,680	£7,795	£7,990	£8,190	£8,436	£40,091
Total Expenses	£6,696	£6,753	£6,816	£6,880	£6,947	£34,091
Profit Before Tax	£984	£1,042	£1,174	£1,310	£1,489	£5,999
Profit After Tax	£797	£844	£951	£1,061	£1,206	£4,859
Change In Property Value	£990	£1,000	£3,030	£4,161	£4,868	£14,048
Net Return	£1,787	£1,844	£3,981	£5,222	£6,074	£18,908
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	6%	6%	13%	17%	20%	62%

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