Flat
SO16
2 beds
1 bath
Linford Crescent, Southampton SO16
South East, England · SO16
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£-4,387
↘ -9%After 5 Years
Change In Property Value
£23,414
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,256 | £8,380 | £8,589 | £8,804 | £9,068 | £43,097 |
| Total Expenses | £9,372 | £9,430 | £9,494 | £9,560 | £9,629 | £47,485 |
| Profit Before Tax | £-1,116 | £-1,051 | £-905 | £-756 | £-560 | £-4,387 |
| Profit After Tax | £-1,116 | £-1,051 | £-905 | £-756 | £-560 | £-4,387 |
| Change In Property Value | £1,650 | £1,667 | £5,049 | £6,935 | £8,114 | £23,414 |
| Net Return | £534 | £616 | £4,145 | £6,179 | £7,553 | £19,027 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -9% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change