Flat
SO15
1 bed
1 bath
Brunel Road, Southampton, Hampshire SO15
South East, England · SO15
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-1,442
↘ -4%After 5 Years
Change In Property Value
£18,719
↗ 17%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,724 | £5,810 | £5,897 | £6,044 | £6,196 | £29,671 |
| Total Expenses | £6,112 | £6,170 | £6,220 | £6,277 | £6,334 | £31,113 |
| Profit Before Tax | £-388 | £-360 | £-323 | £-232 | £-139 | £-1,442 |
| Profit After Tax | £-388 | £-360 | £-323 | £-232 | £-139 | £-1,442 |
| Change In Property Value | £1,100 | £3,333 | £4,577 | £5,355 | £4,353 | £18,719 |
| Net Return | £712 | £2,973 | £4,254 | £5,123 | £4,214 | £17,277 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 2% | 9% | 13% | 15% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change