Flat
SO18
2 beds
1 bath
Lingfield Gardens, Southampton SO18
South East, England · SO18
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£2,804
↗ 5%After 5 Years
Change In Property Value
£28,929
↗ 17%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,844 | £8,977 | £9,111 | £9,339 | £9,573 | £45,844 |
| Total Expenses | £8,354 | £8,417 | £8,472 | £8,536 | £8,602 | £42,382 |
| Profit Before Tax | £490 | £559 | £639 | £803 | £970 | £3,461 |
| Profit After Tax | £397 | £453 | £518 | £650 | £786 | £2,804 |
| Change In Property Value | £1,700 | £5,151 | £7,074 | £8,277 | £6,727 | £28,929 |
| Net Return | £2,097 | £5,604 | £7,592 | £8,927 | £7,513 | £31,732 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 4% | 11% | 15% | 17% | 14% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change