Flat
SO19
1 bed
1 bath
The Oaks, Southampton, Hampshire SO19
South East, England · SO19
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-3,935
↘ -14%After 5 Years
Change In Property Value
£15,315
↗ 17%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,500 | £4,567 | £4,636 | £4,752 | £4,871 | £23,326 |
| Total Expenses | £5,346 | £5,403 | £5,450 | £5,504 | £5,558 | £27,261 |
| Profit Before Tax | £-846 | £-835 | £-814 | £-752 | £-688 | £-3,935 |
| Profit After Tax | £-846 | £-835 | £-814 | £-752 | £-688 | £-3,935 |
| Change In Property Value | £900 | £2,727 | £3,745 | £4,382 | £3,561 | £15,315 |
| Net Return | £54 | £1,892 | £2,931 | £3,630 | £2,874 | £11,381 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 0% | 7% | 10% | 13% | 10% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change