Flat
SO16
2 beds
2 baths
Winchester Road, Southampton, Hampshire SO16
South East, England · SO16
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-849
↘ -1%After 5 Years
Change In Property Value
£37,605
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,248 | £13,447 | £13,783 | £14,127 | £14,551 | £69,156 |
| Total Expenses | £13,839 | £13,905 | £13,981 | £14,059 | £14,144 | £69,928 |
| Profit Before Tax | £-591 | £-458 | £-198 | £68 | £407 | £-772 |
| Profit After Tax | £-591 | £-458 | £-198 | £68 | £330 | £-849 |
| Change In Property Value | £2,650 | £2,677 | £8,110 | £11,137 | £13,031 | £37,605 |
| Net Return | £2,059 | £2,219 | £7,912 | £11,205 | £13,360 | £36,755 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 16% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change