Flat
SO18
2 beds
1 bath
Wavell Road, Southampton, Hampshire SO18
South East, England · SO18
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£-5,180
↘ -15%After 5 Years
Change In Property Value
£16,319
↗ 14%After 5 Years
Return On Investment
31%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,976 | £6,066 | £6,217 | £6,373 | £6,564 | £31,196 |
| Total Expenses | £7,160 | £7,215 | £7,273 | £7,333 | £7,394 | £36,376 |
| Profit Before Tax | £-1,184 | £-1,150 | £-1,056 | £-960 | £-831 | £-5,180 |
| Profit After Tax | £-1,184 | £-1,150 | £-1,056 | £-960 | £-831 | £-5,180 |
| Change In Property Value | £1,150 | £1,162 | £3,519 | £4,833 | £5,655 | £16,319 |
| Net Return | £-34 | £12 | £2,463 | £3,873 | £4,824 | £11,139 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 31% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change