Flat
SO15
1 bed
1 bath
164 Millbrook Road East, Southampton SO15
South East, England · SO15
View property listing
Initial Investment
£41,500First YearProfit From Rental Income
£-4,243
↘ -10%After 5 Years
Change In Property Value
£19,157
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,020 | £7,125 | £7,303 | £7,486 | £7,711 | £36,645 |
| Total Expenses | £8,058 | £8,115 | £8,175 | £8,238 | £8,303 | £40,888 |
| Profit Before Tax | £-1,038 | £-989 | £-872 | £-752 | £-592 | £-4,243 |
| Profit After Tax | £-1,038 | £-989 | £-872 | £-752 | £-592 | £-4,243 |
| Change In Property Value | £1,350 | £1,364 | £4,131 | £5,674 | £6,638 | £19,157 |
| Net Return | £312 | £374 | £3,259 | £4,922 | £6,046 | £14,914 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change