Flat
SO14
2 beds
2 baths
Maritime Walk, Ocean Village, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£20,577
↗ 15%After 5 Years
Change In Property Value
£70,620
↗ 17%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,996 | £22,326 | £22,661 | £23,227 | £23,808 | £114,018 |
| Total Expenses | £17,552 | £17,635 | £17,710 | £17,808 | £17,909 | £88,614 |
| Profit Before Tax | £4,444 | £4,691 | £4,951 | £5,419 | £5,899 | £25,404 |
| Profit After Tax | £3,599 | £3,799 | £4,010 | £4,390 | £4,778 | £20,577 |
| Change In Property Value | £4,150 | £12,575 | £17,269 | £20,205 | £16,422 | £70,620 |
| Net Return | £7,749 | £16,374 | £21,279 | £24,594 | £21,200 | £91,197 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 6% | 12% | 16% | 18% | 16% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change