Flat
SO19
3 beds
2 baths
Denyer Walk, Southampton SO19
South East, England · SO19
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£1,247
↗ 1%After 5 Years
Change In Property Value
£46,828
↗ 14%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,500 | £16,747 | £17,166 | £17,595 | £18,123 | £86,132 |
| Total Expenses | £16,743 | £16,814 | £16,898 | £16,985 | £17,081 | £84,520 |
| Profit Before Tax | £-243 | £-66 | £268 | £610 | £1,043 | £1,612 |
| Profit After Tax | £-243 | £-66 | £217 | £494 | £845 | £1,247 |
| Change In Property Value | £3,300 | £3,333 | £10,099 | £13,869 | £16,227 | £46,828 |
| Net Return | £3,057 | £3,267 | £10,316 | £14,364 | £17,072 | £48,075 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 16% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change