Flat
SO14
2 beds
2 baths
Guildhall Apartments, Park Walk, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£2,636
↗ 3%After 5 Years
Change In Property Value
£38,314
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,316 | £14,531 | £14,894 | £15,266 | £15,724 | £74,731 |
| Total Expenses | £14,144 | £14,211 | £14,291 | £14,372 | £14,460 | £71,478 |
| Profit Before Tax | £172 | £319 | £603 | £895 | £1,264 | £3,254 |
| Profit After Tax | £139 | £259 | £489 | £725 | £1,024 | £2,636 |
| Change In Property Value | £2,700 | £2,727 | £8,263 | £11,348 | £13,277 | £38,314 |
| Net Return | £2,839 | £2,986 | £8,752 | £12,072 | £14,301 | £40,950 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 3% | 4% | 11% | 15% | 17% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change