Flat
SO18
1 bed
1 bath
Bitterne Road West, Southampton SO18
South East, England · SO18
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£-6,310
↘ -23%After 5 Years
Change In Property Value
£12,771
↗ 14%After 5 Years
Return On Investment
23%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,680 | £4,750 | £4,869 | £4,991 | £5,140 | £24,430 |
| Total Expenses | £6,039 | £6,092 | £6,147 | £6,203 | £6,260 | £30,740 |
| Profit Before Tax | £-1,359 | £-1,342 | £-1,278 | £-1,212 | £-1,120 | £-6,310 |
| Profit After Tax | £-1,359 | £-1,342 | £-1,278 | £-1,212 | £-1,120 | £-6,310 |
| Change In Property Value | £900 | £909 | £2,754 | £3,783 | £4,426 | £12,771 |
| Net Return | £-459 | £-433 | £1,477 | £2,571 | £3,306 | £6,462 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -2% | -2% | 5% | 9% | 12% | 23% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change