Flat
SO16
2 beds
1 bath
Winchester Road, Southampton, Hampshire SO16
South East, England · SO16
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£-3,484
↘ -6%After 5 Years
Change In Property Value
£26,962
↗ 14%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,504 | £9,647 | £9,888 | £10,135 | £10,439 | £49,612 |
| Total Expenses | £10,489 | £10,549 | £10,616 | £10,685 | £10,758 | £53,096 |
| Profit Before Tax | £-985 | £-902 | £-728 | £-550 | £-319 | £-3,484 |
| Profit After Tax | £-985 | £-902 | £-728 | £-550 | £-319 | £-3,484 |
| Change In Property Value | £1,900 | £1,919 | £5,815 | £7,985 | £9,343 | £26,962 |
| Net Return | £915 | £1,017 | £5,086 | £7,436 | £9,024 | £23,478 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change