Flat
SO15
2 beds
1 bath
Millbrook Road East, Southampton, Hampshire SO15
South East, England · SO15
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£1,465
↗ 3%After 5 Years
Change In Property Value
£25,525
↗ 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 | £7,800 | £7,917 | £8,036 | £8,237 | £8,443 | £40,432 |
| Total Expenses | £7,606 | £7,668 | £7,721 | £7,783 | £7,846 | £38,624 |
| Profit Before Tax | £194 | £249 | £315 | £454 | £597 | £1,808 |
| Profit After Tax | £157 | £202 | £255 | £368 | £483 | £1,465 |
| Change In Property Value | £1,500 | £4,545 | £6,242 | £7,303 | £5,936 | £25,525 |
| Net Return | £1,657 | £4,747 | £6,497 | £7,671 | £6,419 | £26,990 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| 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