Flat
SO14
2 beds
0 baths
Bevois Valley Road, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£2,054
↗ 4%After 5 Years
Change In Property Value
£25,525
↗ 17%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,956 | £8,075 | £8,196 | £8,401 | £8,611 | £41,241 |
| Total Expenses | £7,622 | £7,684 | £7,737 | £7,799 | £7,863 | £38,705 |
| Profit Before Tax | £334 | £392 | £460 | £602 | £749 | £2,536 |
| Profit After Tax | £271 | £317 | £372 | £488 | £606 | £2,054 |
| Change In Property Value | £1,500 | £4,545 | £6,242 | £7,303 | £5,936 | £25,525 |
| Net Return | £1,771 | £4,862 | £6,614 | £7,791 | £6,542 | £27,579 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 11% | 14% | 17% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change