Flat
SO15
1 bed
1 bath
Shirley Road, Southampton SO15
South East, England · SO15
View property listing
Initial Investment
£36,250First YearProfit From Rental Income
£-5,056
↘ -14%After 5 Years
Change In Property Value
£16,674
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,108 | £6,200 | £6,355 | £6,513 | £6,709 | £31,885 |
| Total Expenses | £7,273 | £7,328 | £7,386 | £7,446 | £7,508 | £36,941 |
| Profit Before Tax | £-1,165 | £-1,128 | £-1,032 | £-933 | £-799 | £-5,056 |
| Profit After Tax | £-1,165 | £-1,128 | £-1,032 | £-933 | £-799 | £-5,056 |
| Change In Property Value | £1,175 | £1,187 | £3,596 | £4,938 | £5,778 | £16,674 |
| Net Return | £10 | £59 | £2,564 | £4,006 | £4,979 | £11,618 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change