Flat
SO17
1 bed
1 bath
The Avenue, Southampton SO17
South East, England · SO17
View property listing
Initial Investment
£53,650First YearProfit From Rental Income
£2,495
↗ 5%After 5 Years
Change In Property Value
£29,865
↗ 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 | £8,952 | £9,086 | £9,223 | £9,453 | £9,689 | £46,403 |
| Total Expenses | £8,542 | £8,605 | £8,660 | £8,725 | £8,791 | £43,323 |
| Profit Before Tax | £410 | £481 | £563 | £728 | £898 | £3,080 |
| Profit After Tax | £332 | £390 | £456 | £590 | £728 | £2,495 |
| Change In Property Value | £1,755 | £5,318 | £7,303 | £8,544 | £6,945 | £29,865 |
| Net Return | £2,087 | £5,707 | £7,759 | £9,134 | £7,672 | £32,360 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| 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