Flat
SO14
2 beds
2 baths
Gloucester Square, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£2,837
↗ 3%After 5 Years
Change In Property Value
£39,024
↗ 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 | £14,580 | £14,799 | £15,169 | £15,548 | £16,014 | £76,110 |
| Total Expenses | £14,369 | £14,436 | £14,516 | £14,598 | £14,688 | £72,607 |
| Profit Before Tax | £211 | £362 | £652 | £950 | £1,327 | £3,502 |
| Profit After Tax | £171 | £293 | £528 | £769 | £1,075 | £2,837 |
| Change In Property Value | £2,750 | £2,778 | £8,416 | £11,558 | £13,523 | £39,024 |
| Net Return | £2,921 | £3,071 | £8,944 | £12,327 | £14,597 | £41,860 |
| 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