Flat
SO15
2 beds
1 bath
Commercial Road, Southampton, Hampshire SO15
South East, England · SO15
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-2,296
↘ -7%After 5 Years
Change In Property Value
£17,017
↗ 17%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,196 | £5,274 | £5,353 | £5,487 | £5,624 | £26,934 |
| Total Expenses | £5,737 | £5,795 | £5,844 | £5,899 | £5,955 | £29,230 |
| Profit Before Tax | £-541 | £-521 | £-491 | £-412 | £-331 | £-2,296 |
| Profit After Tax | £-541 | £-521 | £-491 | £-412 | £-331 | £-2,296 |
| Change In Property Value | £1,000 | £3,030 | £4,161 | £4,869 | £3,957 | £17,017 |
| Net Return | £459 | £2,509 | £3,670 | £4,456 | £3,626 | £14,721 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 8% | 12% | 14% | 12% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change