Semi Detached SO17 2 beds 1 bath

Ivy Road, St Denys, Southampton, Hampshire SO17

South East, England · SO17

Initial Investment

First Year

£83,000First Year

Profit From Rental Income

After 5 Years

£3,820

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£38,314

↗ 14%After 5 Years

Return On Investment

51%

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	£12,960	£13,154	£13,483	£13,820	£14,235	£67,653
Total Expenses	£12,508	£12,539	£12,583	£12,627	£12,680	£62,937
Profit Before Tax	£452	£615	£900	£1,193	£1,555	£4,716
Profit After Tax	£366	£498	£729	£966	£1,260	£3,820
Change In Property Value	£2,700	£2,727	£8,263	£11,348	£13,277	£38,314
Net Return	£3,066	£3,225	£8,992	£12,314	£14,537	£42,134
Return From Rental Income (%)	0%	1%	1%	1%	2%	5%
Total Net Return (%)	4%	4%	11%	15%	18%	51%

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