Semi Detached
SO21
2 beds
1 bath
The Avenue, Winchester Hill, Sutton Scotney, Winchester SO21
South East, England · SO21
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£4,254
↗ 4%After 5 Years
Change In Property Value
£49,666
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,452 | £16,699 | £17,116 | £17,544 | £18,070 | £85,882 |
| Total Expenses | £16,031 | £16,068 | £16,120 | £16,174 | £16,237 | £80,630 |
| Profit Before Tax | £421 | £631 | £996 | £1,370 | £1,833 | £5,251 |
| Profit After Tax | £341 | £511 | £807 | £1,110 | £1,485 | £4,254 |
| Change In Property Value | £3,500 | £3,535 | £10,711 | £14,710 | £17,211 | £49,666 |
| Net Return | £3,841 | £4,046 | £11,518 | £15,820 | £18,695 | £53,920 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 3% | 4% | 10% | 14% | 17% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change