Flat
SO15
1 bed
1 bath
Howard Road, Southampton SO15
South East, England · SO15
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£-7,247
↘ -33%After 5 Years
Change In Property Value
£9,933
↗ 14%After 5 Years
Return On Investment
12%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,636 | £3,691 | £3,783 | £3,877 | £3,994 | £18,980 |
| Total Expenses | £5,141 | £5,192 | £5,244 | £5,298 | £5,352 | £26,228 |
| Profit Before Tax | £-1,505 | £-1,502 | £-1,462 | £-1,420 | £-1,358 | £-7,247 |
| Profit After Tax | £-1,505 | £-1,502 | £-1,462 | £-1,420 | £-1,358 | £-7,247 |
| Change In Property Value | £700 | £707 | £2,142 | £2,942 | £3,442 | £9,933 |
| Net Return | £-805 | £-795 | £681 | £1,522 | £2,084 | £2,686 |
| Return From Rental Income (%) | -7% | -7% | -7% | -6% | -6% | -33% |
| Total Net Return (%) | -4% | -4% | 3% | 7% | 9% | 12% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change