Flat SO15 1 bed 1 bath

Dawlish Avenue, Southampton SO15

South East, England · SO15

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£-2,865

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£23,414

↗ 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	£8,580	£8,709	£8,926	£9,150	£9,424	£44,789
Total Expenses	£9,404	£9,463	£9,528	£9,594	£9,664	£47,654
Profit Before Tax	£-824	£-755	£-602	£-445	£-240	£-2,865
Profit After Tax	£-824	£-755	£-602	£-445	£-240	£-2,865
Change In Property Value	£1,650	£1,667	£5,049	£6,935	£8,114	£23,414
Net Return	£826	£912	£4,448	£6,490	£7,873	£20,549
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-6%
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