Flat
SO14
2 beds
2 baths
College Street, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£79
↗ 0%After 5 Years
Change In Property Value
£29,800
↗ 14%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,136 | £11,303 | £11,586 | £11,875 | £12,232 | £58,131 |
| Total Expenses | £11,445 | £11,508 | £11,579 | £11,652 | £11,730 | £57,915 |
| Profit Before Tax | £-309 | £-205 | £6 | £223 | £501 | £216 |
| Profit After Tax | £-309 | £-205 | £6 | £181 | £406 | £79 |
| Change In Property Value | £2,100 | £2,121 | £6,427 | £8,826 | £10,326 | £29,800 |
| Net Return | £1,791 | £1,916 | £6,433 | £9,007 | £10,732 | £29,878 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 17% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change