Flat
SO17
2 beds
1 bath
Kitchener Road, Southampton SO17
South East, England · SO17
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£1,221
↗ 3%After 5 Years
Change In Property Value
£26,376
↗ 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 | £7,908 | £8,027 | £8,147 | £8,351 | £8,559 | £40,992 |
| Total Expenses | £7,778 | £7,840 | £7,893 | £7,955 | £8,019 | £39,484 |
| Profit Before Tax | £130 | £187 | £254 | £396 | £541 | £1,508 |
| Profit After Tax | £105 | £151 | £206 | £320 | £438 | £1,221 |
| Change In Property Value | £1,550 | £4,697 | £6,450 | £7,546 | £6,133 | £26,376 |
| Net Return | £1,655 | £4,848 | £6,656 | £7,867 | £6,572 | £27,597 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| 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