Flat
SO15
1 bed
1 bath
Regents Park Road, Southampton SO15
South East, England · SO15
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-3,554
↘ -8%After 5 Years
Change In Property Value
£21,286
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,800 | £7,917 | £8,115 | £8,318 | £8,567 | £40,717 |
| Total Expenses | £8,731 | £8,789 | £8,852 | £8,916 | £8,983 | £44,271 |
| Profit Before Tax | £-931 | £-872 | £-737 | £-598 | £-416 | £-3,554 |
| Profit After Tax | £-931 | £-872 | £-737 | £-598 | £-416 | £-3,554 |
| Change In Property Value | £1,500 | £1,515 | £4,590 | £6,304 | £7,376 | £21,286 |
| Net Return | £569 | £643 | £3,854 | £5,706 | £6,960 | £17,731 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change