Flat
SO14
1 bed
1 bath
Meridian Way, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£4,477
↗ 8%After 5 Years
Change In Property Value
£31,481
↗ 17%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,804 | £9,951 | £10,100 | £10,353 | £10,612 | £50,820 |
| Total Expenses | £8,933 | £8,997 | £9,053 | £9,120 | £9,189 | £45,293 |
| Profit Before Tax | £871 | £954 | £1,047 | £1,232 | £1,423 | £5,527 |
| Profit After Tax | £706 | £772 | £848 | £998 | £1,152 | £4,477 |
| Change In Property Value | £1,850 | £5,606 | £7,698 | £9,007 | £7,321 | £31,481 |
| Net Return | £2,556 | £6,378 | £8,546 | £10,005 | £8,473 | £35,958 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 11% | 15% | 18% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change