Flat
SO15
1 bed
1 bath
|Ref: L776777|, Atherley Road, Southampton SO15
South East, England · SO15
View property listing
Initial Investment
£47,350First YearProfit From Rental Income
£1,785
↗ 4%After 5 Years
Change In Property Value
£26,291
↗ 17%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,040 | £8,161 | £8,283 | £8,490 | £8,702 | £41,676 |
| Total Expenses | £7,775 | £7,837 | £7,890 | £7,953 | £8,017 | £39,472 |
| Profit Before Tax | £265 | £324 | £393 | £537 | £686 | £2,204 |
| Profit After Tax | £215 | £262 | £318 | £435 | £555 | £1,785 |
| Change In Property Value | £1,545 | £4,681 | £6,429 | £7,522 | £6,114 | £26,291 |
| Net Return | £1,760 | £4,943 | £6,747 | £7,957 | £6,669 | £28,076 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 10% | 14% | 17% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change