Flat
SO16
2 beds
1 bath
Wimpson Lane, Southampton SO16
South East, England · SO16
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-4,964
↘ -11%After 5 Years
Change In Property Value
£21,286
↗ 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 | £7,500 | £7,612 | £7,803 | £7,998 | £8,238 | £39,151 |
| Total Expenses | £8,701 | £8,759 | £8,820 | £8,884 | £8,951 | £44,115 |
| Profit Before Tax | £-1,201 | £-1,146 | £-1,018 | £-886 | £-713 | £-4,964 |
| Profit After Tax | £-1,201 | £-1,146 | £-1,018 | £-886 | £-713 | £-4,964 |
| Change In Property Value | £1,500 | £1,515 | £4,590 | £6,304 | £7,376 | £21,286 |
| Net Return | £299 | £369 | £3,573 | £5,418 | £6,663 | £16,322 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 1% | 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