Flat
SO16
2 beds
1 bath
Kendal Avenue, Southampton, Hampshire SO16
South East, England · SO16
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-5,348
↘ -12%After 5 Years
Change In Property Value
£19,867
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,996 | £7,101 | £7,278 | £7,460 | £7,684 | £36,520 |
| Total Expenses | £8,254 | £8,311 | £8,371 | £8,433 | £8,498 | £41,868 |
| Profit Before Tax | £-1,258 | £-1,210 | £-1,093 | £-973 | £-814 | £-5,348 |
| Profit After Tax | £-1,258 | £-1,210 | £-1,093 | £-973 | £-814 | £-5,348 |
| Change In Property Value | £1,400 | £1,414 | £4,284 | £5,884 | £6,884 | £19,867 |
| Net Return | £142 | £204 | £3,192 | £4,911 | £6,070 | £14,519 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change