Flat
SO14
2 beds
2 baths
High Street, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£4,823
↗ 8%After 5 Years
Change In Property Value
£32,332
↗ 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 | £10,068 | £10,219 | £10,372 | £10,632 | £10,897 | £52,188 |
| Total Expenses | £9,120 | £9,185 | £9,241 | £9,309 | £9,378 | £46,234 |
| Profit Before Tax | £948 | £1,034 | £1,131 | £1,322 | £1,519 | £5,954 |
| Profit After Tax | £768 | £837 | £916 | £1,071 | £1,230 | £4,823 |
| Change In Property Value | £1,900 | £5,757 | £7,906 | £9,250 | £7,518 | £32,332 |
| Net Return | £2,668 | £6,594 | £8,822 | £10,321 | £8,749 | £37,155 |
| 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