Flat
SO17
1 bed
1 bath
Westridge Road, Southampton SO17
South East, England · SO17
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-6,320
↘ -20%After 5 Years
Change In Property Value
£14,190
↗ 14%After 5 Years
Return On Investment
25%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,100 | £5,176 | £5,306 | £5,439 | £5,602 | £26,623 |
| Total Expenses | £6,478 | £6,531 | £6,587 | £6,644 | £6,703 | £32,943 |
| Profit Before Tax | £-1,378 | £-1,355 | £-1,281 | £-1,206 | £-1,101 | £-6,320 |
| Profit After Tax | £-1,378 | £-1,355 | £-1,281 | £-1,206 | £-1,101 | £-6,320 |
| Change In Property Value | £1,000 | £1,010 | £3,060 | £4,203 | £4,917 | £14,190 |
| Net Return | £-378 | £-345 | £1,779 | £2,997 | £3,816 | £7,870 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -20% |
| Total Net Return (%) | -1% | -1% | 6% | 10% | 12% | 25% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change