Flat
SO14
3 beds
0 baths
Castle Way, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£2,400
↗ 5%After 5 Years
Change In Property Value
£26,376
↗ 17%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,220 | £8,343 | £8,468 | £8,680 | £8,897 | £42,609 |
| Total Expenses | £7,809 | £7,871 | £7,925 | £7,988 | £8,052 | £39,646 |
| Profit Before Tax | £411 | £472 | £543 | £692 | £845 | £2,963 |
| Profit After Tax | £333 | £382 | £440 | £561 | £684 | £2,400 |
| Change In Property Value | £1,550 | £4,697 | £6,450 | £7,546 | £6,133 | £26,376 |
| Net Return | £1,883 | £5,079 | £6,890 | £8,107 | £6,818 | £28,776 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 11% | 15% | 17% | 14% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change