Flat
SO16
1 bed
1 bath
Romsey Road, Maybush, Southampton, Hampshire SO16
South East, England · SO16
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£-5,156
↘ -12%After 5 Years
Change In Property Value
£20,576
↗ 14%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,248 | £7,357 | £7,541 | £7,729 | £7,961 | £37,836 |
| Total Expenses | £8,478 | £8,535 | £8,596 | £8,659 | £8,724 | £42,991 |
| Profit Before Tax | £-1,230 | £-1,178 | £-1,055 | £-929 | £-763 | £-5,156 |
| Profit After Tax | £-1,230 | £-1,178 | £-1,055 | £-929 | £-763 | £-5,156 |
| Change In Property Value | £1,450 | £1,465 | £4,437 | £6,094 | £7,130 | £20,576 |
| Net Return | £220 | £287 | £3,382 | £5,165 | £6,367 | £15,420 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 0% | 1% | 8% | 12% | 14% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change