Flat
SO16
1 bed
1 bath
Bassett Crescent West, Southampton SO16
South East, England · SO16
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-309
↗ 0%After 5 Years
Change In Property Value
£39,733
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,004 | £14,214 | £14,569 | £14,934 | £15,382 | £73,103 |
| Total Expenses | £14,509 | £14,576 | £14,655 | £14,735 | £14,823 | £73,299 |
| Profit Before Tax | £-505 | £-362 | £-85 | £198 | £559 | £-196 |
| Profit After Tax | £-505 | £-362 | £-85 | £191 | £453 | £-309 |
| Change In Property Value | £2,800 | £2,828 | £8,569 | £11,768 | £13,768 | £39,733 |
| Net Return | £2,295 | £2,466 | £8,483 | £11,959 | £14,221 | £39,424 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 16% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change