Flat
SO17
1 bed
1 bath
Westwood Road, Southampton SO17
South East, England · SO17
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£2,169
↗ 4%After 5 Years
Change In Property Value
£28,929
↗ 17%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,676 | £8,806 | £8,938 | £9,162 | £9,391 | £44,973 |
| Total Expenses | £8,337 | £8,400 | £8,455 | £8,519 | £8,584 | £42,295 |
| Profit Before Tax | £339 | £406 | £484 | £643 | £806 | £2,677 |
| Profit After Tax | £274 | £329 | £392 | £521 | £653 | £2,169 |
| Change In Property Value | £1,700 | £5,151 | £7,074 | £8,277 | £6,727 | £28,929 |
| Net Return | £1,974 | £5,480 | £7,466 | £8,797 | £7,380 | £31,097 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 4% | 11% | 14% | 17% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change