Flat SO15 2 beds 1 bath

Hulse Road, Banister Park, Southampton, Hampshire SO15

South East, England · SO15

Initial Investment

First Year

£52,000First Year

Profit From Rental Income

After 5 Years

£-2,617

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£24,124

↗ 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	£8,844	£8,977	£9,201	£9,431	£9,714	£46,167
Total Expenses	£9,629	£9,688	£9,754	£9,821	£9,892	£48,784
Profit Before Tax	£-785	£-712	£-553	£-390	£-178	£-2,617
Profit After Tax	£-785	£-712	£-553	£-390	£-178	£-2,617
Change In Property Value	£1,700	£1,717	£5,203	£7,145	£8,359	£24,124
Net Return	£915	£1,005	£4,650	£6,755	£8,182	£21,507
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
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