Flat
SO15
1 bed
1 bath
|Ref: L776777|, Atherley Road, Southampton SO15
South East, England · SO15
View property listing
Initial Investment
£47,350First YearProfit From Rental Income
£-3,319
↘ -7%After 5 Years
Change In Property Value
£21,924
↗ 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 | £8,040 | £8,161 | £8,365 | £8,574 | £8,831 | £41,970 |
| Total Expenses | £8,934 | £8,992 | £9,055 | £9,120 | £9,188 | £45,289 |
| Profit Before Tax | £-894 | £-831 | £-691 | £-546 | £-357 | £-3,319 |
| Profit After Tax | £-894 | £-831 | £-691 | £-546 | £-357 | £-3,319 |
| Change In Property Value | £1,545 | £1,560 | £4,728 | £6,493 | £7,597 | £21,924 |
| Net Return | £651 | £729 | £4,038 | £5,947 | £7,240 | £18,605 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 2% | 9% | 13% | 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