Flat
SO14
1 bed
1 bath
Hampton House, St. Marys Place SO14
South East, England · SO14
View property listing
Initial Investment
£36,985First YearProfit From Rental Income
£-116
↗ 0%After 5 Years
Change In Property Value
£20,412
↗ 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 | £6,495 | £6,555 | £6,606 | £6,664 | £6,723 | £33,043 |
| Profit Before Tax | £-135 | £-100 | £-53 | £52 | £161 | £-75 |
| Profit After Tax | £-135 | £-100 | £-53 | £42 | £130 | £-116 |
| Change In Property Value | £1,200 | £3,634 | £4,991 | £5,840 | £4,747 | £20,412 |
| Net Return | £1,064 | £3,535 | £4,938 | £5,882 | £4,877 | £20,296 |
| 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