Flat
SO14
1 bed
1 bath
South Western House, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£-1,365
↘ -4%After 5 Years
Change In Property Value
£17,868
↗ 17%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,568 | £5,652 | £5,736 | £5,880 | £6,027 | £28,862 |
| Total Expenses | £5,935 | £5,994 | £6,043 | £6,099 | £6,157 | £30,227 |
| Profit Before Tax | £-367 | £-342 | £-307 | £-219 | £-130 | £-1,365 |
| Profit After Tax | £-367 | £-342 | £-307 | £-219 | £-130 | £-1,365 |
| Change In Property Value | £1,050 | £3,182 | £4,369 | £5,112 | £4,155 | £17,868 |
| Net Return | £683 | £2,839 | £4,063 | £4,893 | £4,025 | £16,503 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 2% | 9% | 13% | 15% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change