Flat SO19 2 beds 1 bath

Bursledon Road, 180 Bursledon Road SO19

South East, England · SO19

Initial Investment

First Year

£24,250First Year

Profit From Rental Income

After 5 Years

£-1,081

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£10,998

↗ 14%After 5 Years

Return On Investment

41%

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	£6,012	£6,102	£6,255	£6,411	£6,603	£31,383
Total Expenses	£6,348	£6,418	£6,491	£6,565	£6,642	£32,465
Profit Before Tax	£-336	£-316	£-236	£-154	£-38	£-1,081
Profit After Tax	£-336	£-316	£-236	£-154	£-38	£-1,081
Change In Property Value	£775	£783	£2,372	£3,257	£3,811	£10,998
Net Return	£439	£466	£2,135	£3,103	£3,773	£9,916
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	2%	2%	9%	13%	16%	41%

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