Flat
SO19
1 bed
1 bath
Anson Drive, Southampton SO19
South East, England · SO19
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-6,771
↘ -22%After 5 Years
Change In Property Value
£14,190
↗ 14%After 5 Years
Return On Investment
24%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £5,004 | £5,079 | £5,206 | £5,336 | £5,496 | £26,122 |
| Total Expenses | £6,468 | £6,521 | £6,577 | £6,634 | £6,693 | £32,893 |
| Profit Before Tax | £-1,464 | £-1,442 | £-1,371 | £-1,298 | £-1,196 | £-6,771 |
| Profit After Tax | £-1,464 | £-1,442 | £-1,371 | £-1,298 | £-1,196 | £-6,771 |
| Change In Property Value | £1,000 | £1,010 | £3,060 | £4,203 | £4,917 | £14,190 |
| Net Return | £-464 | £-432 | £1,689 | £2,905 | £3,721 | £7,419 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -1% | -1% | 5% | 9% | 12% | 24% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change