Flat
SO15
1 bed
1 bath
|Ref: L820888|, Millbrook Road West, Southampton SO15
South East, England · SO15
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£-3,803
↘ -9%After 5 Years
Change In Property Value
£20,576
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,536 | £7,649 | £7,840 | £8,036 | £8,277 | £39,339 |
| Total Expenses | £8,506 | £8,564 | £8,626 | £8,689 | £8,756 | £43,142 |
| Profit Before Tax | £-970 | £-915 | £-786 | £-653 | £-479 | £-3,803 |
| Profit After Tax | £-970 | £-915 | £-786 | £-653 | £-479 | £-3,803 |
| Change In Property Value | £1,450 | £1,465 | £4,437 | £6,094 | £7,130 | £20,576 |
| Net Return | £480 | £550 | £3,652 | £5,441 | £6,651 | £16,773 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -9% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change