Flat
SO19
2 beds
2 baths
Orpen Mews, Southampton SO19
South East, England · SO19
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£2,992
↗ 5%After 5 Years
Change In Property Value
£33,183
↗ 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 | £9,756 | £9,902 | £10,051 | £10,302 | £10,560 | £50,571 |
| Total Expenses | £9,250 | £9,314 | £9,370 | £9,437 | £9,506 | £46,877 |
| Profit Before Tax | £506 | £588 | £681 | £865 | £1,054 | £3,694 |
| Profit After Tax | £410 | £476 | £551 | £701 | £854 | £2,992 |
| Change In Property Value | £1,950 | £5,909 | £8,114 | £9,494 | £7,716 | £33,183 |
| Net Return | £2,360 | £6,385 | £8,666 | £10,194 | £8,570 | £36,175 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 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