Flat
SO14
1 bed
1 bath
St. Marys Place, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-123
↗ 0%After 5 Years
Change In Property Value
£20,420
↗ 17%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,360 | £6,455 | £6,552 | £6,716 | £6,884 | £32,968 |
| Total Expenses | £6,497 | £6,557 | £6,607 | £6,665 | £6,725 | £33,051 |
| Profit Before Tax | £-137 | £-101 | £-55 | £51 | £159 | £-83 |
| Profit After Tax | £-137 | £-101 | £-55 | £41 | £129 | £-123 |
| Change In Property Value | £1,200 | £3,636 | £4,993 | £5,842 | £4,749 | £20,420 |
| Net Return | £1,063 | £3,535 | £4,938 | £5,883 | £4,877 | £20,297 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 3% | 10% | 13% | 16% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change