Flat
SO15
2 beds
2 baths
Upper Banister Street, Southampton, Hampshire SO15
South East, England · SO15
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£6,775
↗ 10%After 5 Years
Change In Property Value
£39,139
↗ 17%After 5 Years
Return On Investment
66%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,964 | £12,143 | £12,326 | £12,634 | £12,950 | £62,016 |
| Total Expenses | £10,597 | £10,665 | £10,724 | £10,796 | £10,871 | £53,652 |
| Profit Before Tax | £1,367 | £1,479 | £1,602 | £1,837 | £2,079 | £8,364 |
| Profit After Tax | £1,108 | £1,198 | £1,297 | £1,488 | £1,684 | £6,775 |
| Change In Property Value | £2,300 | £6,969 | £9,571 | £11,198 | £9,101 | £39,139 |
| Net Return | £3,408 | £8,167 | £10,868 | £12,686 | £10,785 | £45,914 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 12% | 16% | 18% | 15% | 66% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change