Flat
SO14
2 beds
2 baths
Portland Street, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£6,944
↗ 10%After 5 Years
Change In Property Value
£37,437
↗ 17%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,664 | £11,839 | £12,017 | £12,317 | £12,625 | £60,461 |
| Total Expenses | £10,245 | £10,312 | £10,371 | £10,443 | £10,516 | £51,888 |
| Profit Before Tax | £1,419 | £1,527 | £1,645 | £1,874 | £2,108 | £8,573 |
| Profit After Tax | £1,149 | £1,237 | £1,333 | £1,518 | £1,708 | £6,944 |
| Change In Property Value | £2,200 | £6,666 | £9,155 | £10,711 | £8,706 | £37,437 |
| Net Return | £3,349 | £7,903 | £10,487 | £12,229 | £10,413 | £44,382 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 5% | 12% | 16% | 18% | 16% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change