Flat
SO19
2 beds
2 baths
Spenser, Keel Road SO19
South East, England · SO19
View property listing
Initial Investment
£19,000First YearProfit From Rental Income
£-6,106
↘ -32%After 5 Years
Change In Property Value
£10,210
↗ 17%After 5 Years
Return On Investment
22%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,000 | £3,045 | £3,091 | £3,168 | £3,247 | £15,551 |
| Total Expenses | £4,231 | £4,285 | £4,331 | £4,380 | £4,431 | £21,657 |
| Profit Before Tax | £-1,231 | £-1,240 | £-1,240 | £-1,212 | £-1,184 | £-6,106 |
| Profit After Tax | £-1,231 | £-1,240 | £-1,240 | £-1,212 | £-1,184 | £-6,106 |
| Change In Property Value | £600 | £1,818 | £2,497 | £2,921 | £2,374 | £10,210 |
| Net Return | £-631 | £578 | £1,257 | £1,709 | £1,191 | £4,104 |
| Return From Rental Income (%) | -6% | -7% | -7% | -6% | -6% | -32% |
| Total Net Return (%) | -3% | 3% | 7% | 9% | 6% | 22% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change