Flat
SO18
1 bed
1 bath
Bitterne Road West, Southampton SO18
South East, England · SO18
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-3,095
↘ -11%After 5 Years
Change In Property Value
£15,315
↗ 17%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,680 | £4,750 | £4,821 | £4,942 | £5,066 | £24,259 |
| Total Expenses | £5,364 | £5,421 | £5,469 | £5,523 | £5,578 | £27,354 |
| Profit Before Tax | £-684 | £-671 | £-647 | £-581 | £-512 | £-3,095 |
| Profit After Tax | £-684 | £-671 | £-647 | £-581 | £-512 | £-3,095 |
| Change In Property Value | £900 | £2,727 | £3,745 | £4,382 | £3,561 | £15,315 |
| Net Return | £216 | £2,056 | £3,098 | £3,801 | £3,049 | £12,220 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 1% | 7% | 11% | 14% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change