Flat
SO17
1 bed
1 bath
Woodside Road, Southampton SO17
South East, England · SO17
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£-83
↗ 0%After 5 Years
Change In Property Value
£22,973
↗ 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 | £6,888 | £6,991 | £7,096 | £7,274 | £7,455 | £35,705 |
| Total Expenses | £7,032 | £7,093 | £7,144 | £7,204 | £7,265 | £35,738 |
| Profit Before Tax | £-144 | £-101 | £-48 | £70 | £191 | £-33 |
| Profit After Tax | £-144 | £-101 | £-48 | £57 | £155 | £-83 |
| Change In Property Value | £1,350 | £4,091 | £5,618 | £6,573 | £5,342 | £22,973 |
| Net Return | £1,206 | £3,989 | £5,570 | £6,629 | £5,497 | £22,890 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| 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