Flat SO19 1 bed 1 bath

Waldegrave Close, Southampton SO19

South East, England · SO19

Initial Investment

First Year

£49,000First Year

Profit From Rental Income

After 5 Years

£-5,728

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£22,705

↗ 14%After 5 Years

Return On Investment

35%

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	£8,004	£8,124	£8,327	£8,535	£8,791	£41,782
Total Expenses	£9,368	£9,431	£9,499	£9,569	£9,642	£47,510
Profit Before Tax	£-1,364	£-1,307	£-1,172	£-1,034	£-851	£-5,728
Profit After Tax	£-1,364	£-1,307	£-1,172	£-1,034	£-851	£-5,728
Change In Property Value	£1,600	£1,616	£4,896	£6,724	£7,868	£22,705
Net Return	£236	£309	£3,724	£5,691	£7,017	£16,976
Return From Rental Income (%)	-3%	-3%	-2%	-2%	-2%	-12%
Total Net Return (%)	0%	1%	8%	12%	14%	35%

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