Flat SO15 0 beds 1 bath

Court Road, Southampton SO15

South East, England · SO15

Initial Investment

First Year

£29,500First Year

Profit From Rental Income

After 5 Years

£-6,118

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£13,481

↗ 14%After 5 Years

Return On Investment

25%

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	£4,932	£5,006	£5,131	£5,259	£5,417	£25,746
Total Expenses	£6,262	£6,316	£6,371	£6,428	£6,486	£31,863
Profit Before Tax	£-1,330	£-1,310	£-1,240	£-1,168	£-1,069	£-6,118
Profit After Tax	£-1,330	£-1,310	£-1,240	£-1,168	£-1,069	£-6,118
Change In Property Value	£950	£960	£2,907	£3,993	£4,671	£13,481
Net Return	£-380	£-350	£1,667	£2,824	£3,602	£7,363
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	-1%	-1%	6%	10%	12%	25%

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