Flat
SO17
1 bed
1 bath
The Avenue, Southampton, Hampshire SO17
South East, England · SO17
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-5,304
↘ -14%After 5 Years
Change In Property Value
£17,738
↗ 14%After 5 Years
Return On Investment
32%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,372 | £6,468 | £6,629 | £6,795 | £6,999 | £33,263 |
| Total Expenses | £7,597 | £7,652 | £7,711 | £7,772 | £7,835 | £38,566 |
| Profit Before Tax | £-1,225 | £-1,185 | £-1,082 | £-977 | £-836 | £-5,304 |
| Profit After Tax | £-1,225 | £-1,185 | £-1,082 | £-977 | £-836 | £-5,304 |
| Change In Property Value | £1,250 | £1,263 | £3,825 | £5,254 | £6,147 | £17,738 |
| Net Return | £25 | £78 | £2,743 | £4,277 | £5,311 | £12,434 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 32% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change