Flat
SO16
1 bed
1 bath
Romsey Road, Shirley, Southampton SO16
South East, England · SO16
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£-2,134
↘ -6%After 5 Years
Change In Property Value
£19,569
↗ 17%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,748 | £5,834 | £5,922 | £6,070 | £6,222 | £29,795 |
| Total Expenses | £6,275 | £6,334 | £6,383 | £6,440 | £6,498 | £31,929 |
| Profit Before Tax | £-527 | £-499 | £-462 | £-370 | £-276 | £-2,134 |
| Profit After Tax | £-527 | £-499 | £-462 | £-370 | £-276 | £-2,134 |
| Change In Property Value | £1,150 | £3,485 | £4,785 | £5,599 | £4,551 | £19,569 |
| Net Return | £623 | £2,985 | £4,324 | £5,229 | £4,274 | £17,435 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 2% | 8% | 12% | 15% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change