Flat
SO16
2 beds
1 bath
Linford Crescent, Southampton SO16
South East, England · SO16
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£1,233
↗ 2%After 5 Years
Change In Property Value
£28,078
↗ 17%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,256 | £8,380 | £8,506 | £8,718 | £8,936 | £42,796 |
| Total Expenses | £8,134 | £8,197 | £8,250 | £8,314 | £8,378 | £41,273 |
| Profit Before Tax | £122 | £183 | £255 | £405 | £558 | £1,522 |
| Profit After Tax | £98 | £148 | £207 | £328 | £452 | £1,233 |
| Change In Property Value | £1,650 | £5,000 | £6,866 | £8,033 | £6,529 | £28,078 |
| Net Return | £1,748 | £5,148 | £7,073 | £8,361 | £6,981 | £29,311 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 3% | 10% | 14% | 17% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change