Flat
SO16
2 beds
1 bath
Carlisle Road, Southampton SO16
South East, England · SO16
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£932
↗ 2%After 5 Years
Change In Property Value
£27,227
↗ 17%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,004 | £8,124 | £8,246 | £8,452 | £8,663 | £41,489 |
| Total Expenses | £7,948 | £8,010 | £8,064 | £8,126 | £8,190 | £40,338 |
| Profit Before Tax | £56 | £114 | £182 | £326 | £474 | £1,151 |
| Profit After Tax | £45 | £92 | £148 | £264 | £384 | £932 |
| Change In Property Value | £1,600 | £4,848 | £6,658 | £7,790 | £6,331 | £27,227 |
| Net Return | £1,645 | £4,940 | £6,806 | £8,054 | £6,715 | £28,159 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 3% | 10% | 14% | 16% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change