Flat
SO15
2 beds
1 bath
Arlott Court, Southampton, Hampshire SO15
South East, England · SO15
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-2,176
↘ -4%After 5 Years
Change In Property Value
£25,543
↗ 14%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,360 | £9,500 | £9,738 | £9,981 | £10,281 | £48,860 |
| Total Expenses | £10,078 | £10,138 | £10,204 | £10,272 | £10,345 | £51,037 |
| Profit Before Tax | £-718 | £-637 | £-466 | £-291 | £-64 | £-2,176 |
| Profit After Tax | £-718 | £-637 | £-466 | £-291 | £-64 | £-2,176 |
| Change In Property Value | £1,800 | £1,818 | £5,509 | £7,565 | £8,851 | £25,543 |
| Net Return | £1,083 | £1,181 | £5,042 | £7,274 | £8,787 | £23,366 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change