Flat
SO15
0 beds
1 bath
Court Road, Southampton SO15
South East, England · SO15
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-5,119
↘ -25%After 5 Years
Change In Property Value
£11,061
↗ 17%After 5 Years
Return On Investment
29%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,384 | £3,435 | £3,486 | £3,573 | £3,663 | £17,541 |
| Total Expenses | £4,430 | £4,485 | £4,531 | £4,582 | £4,633 | £22,660 |
| Profit Before Tax | £-1,046 | £-1,050 | £-1,045 | £-1,008 | £-970 | £-5,119 |
| Profit After Tax | £-1,046 | £-1,050 | £-1,045 | £-1,008 | £-970 | £-5,119 |
| Change In Property Value | £650 | £1,970 | £2,705 | £3,165 | £2,572 | £11,061 |
| Net Return | £-396 | £919 | £1,660 | £2,156 | £1,602 | £5,942 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -2% | 4% | 8% | 11% | 8% | 29% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change