Flat
SO17
2 beds
1 bath
Westwood Road, Southampton, Hampshire SO17
South East, England · SO17
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£5,913
↗ 8%After 5 Years
Change In Property Value
£39,139
↗ 17%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,736 | £11,912 | £12,091 | £12,393 | £12,703 | £60,835 |
| Total Expenses | £10,574 | £10,641 | £10,700 | £10,772 | £10,846 | £53,534 |
| Profit Before Tax | £1,162 | £1,271 | £1,390 | £1,621 | £1,857 | £7,301 |
| Profit After Tax | £941 | £1,029 | £1,126 | £1,313 | £1,504 | £5,913 |
| Change In Property Value | £2,300 | £6,969 | £9,571 | £11,198 | £9,101 | £39,139 |
| Net Return | £3,241 | £7,998 | £10,697 | £12,510 | £10,605 | £45,052 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 5% | 11% | 15% | 18% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change