Flat
SO17
1 bed
1 bath
Westridge Road, Southampton SO17
South East, England · SO17
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-2,744
↘ -9%After 5 Years
Change In Property Value
£17,017
↗ 17%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,100 | £5,176 | £5,254 | £5,386 | £5,520 | £26,436 |
| Total Expenses | £5,728 | £5,785 | £5,834 | £5,889 | £5,945 | £29,180 |
| Profit Before Tax | £-628 | £-609 | £-580 | £-503 | £-425 | £-2,744 |
| Profit After Tax | £-628 | £-609 | £-580 | £-503 | £-425 | £-2,744 |
| Change In Property Value | £1,000 | £3,030 | £4,161 | £4,869 | £3,957 | £17,017 |
| Net Return | £373 | £2,421 | £3,581 | £4,365 | £3,532 | £14,273 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 1% | 8% | 12% | 14% | 11% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change