Flat
SO19
1 bed
0 baths
Deacon Road, Southampton SO19
South East, England · SO19
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£9,853
↗ 27%After 5 Years
Change In Property Value
£17,028
↗ 14%After 5 Years
Return On Investment
73%
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 | £9,312 | £9,452 | £9,688 | £9,930 | £10,228 | £48,610 |
| Total Expenses | £7,182 | £7,230 | £7,286 | £7,343 | £7,405 | £36,446 |
| Profit Before Tax | £2,130 | £2,221 | £2,402 | £2,587 | £2,824 | £12,164 |
| Profit After Tax | £1,725 | £1,799 | £1,946 | £2,096 | £2,287 | £9,853 |
| Change In Property Value | £1,200 | £1,212 | £3,672 | £5,043 | £5,901 | £17,028 |
| Net Return | £2,925 | £3,011 | £5,618 | £7,139 | £8,188 | £26,881 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change