Flat
SO17
1 bed
1 bath
Westridge Road, Southampton SO17
South East, England · SO17
View property listing
Initial Investment
£40,900First YearProfit From Rental Income
£-244
↘ -1%After 5 Years
Change In Property Value
£22,632
↗ 17%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,780 | £6,882 | £6,985 | £7,160 | £7,339 | £35,145 |
| Total Expenses | £6,957 | £7,017 | £7,069 | £7,128 | £7,189 | £35,360 |
| Profit Before Tax | £-177 | £-136 | £-84 | £31 | £150 | £-215 |
| Profit After Tax | £-177 | £-136 | £-84 | £31 | £121 | £-244 |
| Change In Property Value | £1,330 | £4,030 | £5,534 | £6,475 | £5,263 | £22,632 |
| Net Return | £1,153 | £3,894 | £5,451 | £6,507 | £5,384 | £22,389 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 3% | 10% | 13% | 16% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change