Flat
SO17
1 bed
1 bath
|Ref: R199219|, Nelric House, Kent Road, Southampton SO17
South East, England · SO17
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£-1,574
↘ -4%After 5 Years
Change In Property Value
£19,569
↗ 17%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,868 | £5,956 | £6,045 | £6,196 | £6,351 | £30,417 |
| Total Expenses | £6,287 | £6,346 | £6,396 | £6,453 | £6,511 | £31,992 |
| Profit Before Tax | £-419 | £-390 | £-350 | £-256 | £-159 | £-1,574 |
| Profit After Tax | £-419 | £-390 | £-350 | £-256 | £-159 | £-1,574 |
| Change In Property Value | £1,150 | £3,485 | £4,785 | £5,599 | £4,551 | £19,569 |
| Net Return | £731 | £3,095 | £4,435 | £5,343 | £4,391 | £17,995 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 2% | 9% | 12% | 15% | 12% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change