Flat
SO15
4 beds
1 bath
Devonshire Road, Polygon, Southampton, Hampshire SO15
South East, England · SO15
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£2,299
↗ 3%After 5 Years
Change In Property Value
£41,152
↗ 14%After 5 Years
Return On Investment
48%
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 | £15,072 | £15,298 | £15,681 | £16,073 | £16,555 | £78,678 |
| Total Expenses | £15,013 | £15,082 | £15,163 | £15,246 | £15,337 | £75,840 |
| Profit Before Tax | £59 | £217 | £518 | £827 | £1,218 | £2,838 |
| Profit After Tax | £48 | £175 | £419 | £670 | £987 | £2,299 |
| Change In Property Value | £2,900 | £2,929 | £8,875 | £12,188 | £14,260 | £41,152 |
| Net Return | £2,948 | £3,104 | £9,294 | £12,858 | £15,247 | £43,451 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 17% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change