Flat
SO14
1 bed
1 bath
High Street, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£31,378
↗ 68%After 5 Years
Change In Property Value
£21,279
↗ 14%After 5 Years
Return On Investment
115%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £9,629 | £9,700 | £9,786 | £9,874 | £9,970 | £48,959 |
| Profit Before Tax | £7,171 | £7,352 | £7,692 | £8,042 | £8,483 | £38,739 |
| Profit After Tax | £5,808 | £5,955 | £6,231 | £6,514 | £6,871 | £31,378 |
| Change In Property Value | £1,500 | £1,514 | £4,589 | £6,302 | £7,373 | £21,279 |
| Net Return | £7,308 | £7,469 | £10,820 | £12,816 | £14,244 | £52,657 |
| Return From Rental Income (%) | 13% | 13% | 14% | 14% | 15% | 68% |
| Total Net Return (%) | 16% | 16% | 24% | 28% | 31% | 115% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change