Flat
SO16
2 beds
1 bath
Seacole Gardens, Shirley, Southampton SO16
South East, England · SO16
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-3,868
↘ -7%After 5 Years
Change In Property Value
£25,543
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,000 | £9,135 | £9,363 | £9,597 | £9,885 | £46,981 |
| Total Expenses | £10,042 | £10,101 | £10,167 | £10,234 | £10,306 | £50,849 |
| Profit Before Tax | £-1,042 | £-966 | £-803 | £-637 | £-420 | £-3,868 |
| Profit After Tax | £-1,042 | £-966 | £-803 | £-637 | £-420 | £-3,868 |
| Change In Property Value | £1,800 | £1,818 | £5,509 | £7,565 | £8,851 | £25,543 |
| Net Return | £759 | £852 | £4,705 | £6,928 | £8,431 | £21,675 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 2% | 9% | 13% | 15% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change