Flat
SO15
1 bed
1 bath
Howard Road, Southampton, Hampshire SO15
South East, England · SO15
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-3,995
↘ -9%After 5 Years
Change In Property Value
£19,867
↗ 14%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,284 | £7,393 | £7,578 | £7,768 | £8,001 | £38,023 |
| Total Expenses | £8,283 | £8,340 | £8,401 | £8,464 | £8,530 | £42,018 |
| Profit Before Tax | £-999 | £-947 | £-823 | £-697 | £-529 | £-3,995 |
| Profit After Tax | £-999 | £-947 | £-823 | £-697 | £-529 | £-3,995 |
| Change In Property Value | £1,400 | £1,414 | £4,284 | £5,884 | £6,884 | £19,867 |
| Net Return | £401 | £467 | £3,461 | £5,187 | £6,355 | £15,872 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change