Flat
SO19
2 beds
1 bath
Herrick Close, Southampton, Hampshire SO19
South East, England · SO19
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-360
↘ -1%After 5 Years
Change In Property Value
£23,824
↗ 17%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,996 | £7,101 | £7,207 | £7,388 | £7,572 | £36,264 |
| Total Expenses | £7,204 | £7,265 | £7,316 | £7,376 | £7,437 | £36,598 |
| Profit Before Tax | £-208 | £-164 | £-109 | £12 | £135 | £-334 |
| Profit After Tax | £-208 | £-164 | £-109 | £12 | £109 | £-360 |
| Change In Property Value | £1,400 | £4,242 | £5,826 | £6,816 | £5,540 | £23,824 |
| Net Return | £1,192 | £4,078 | £5,717 | £6,828 | £5,649 | £23,464 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 3% | 9% | 13% | 16% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change