Flat
SO14
1 bed
1 bath
South Western House, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£5,676
↗ 17%After 5 Years
Change In Property Value
£14,900
↗ 14%After 5 Years
Return On Investment
63%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,148 | £8,270 | £8,477 | £8,689 | £8,950 | £42,534 |
| Total Expenses | £6,981 | £7,039 | £7,103 | £7,168 | £7,236 | £35,526 |
| Profit Before Tax | £1,167 | £1,231 | £1,374 | £1,521 | £1,713 | £7,008 |
| Profit After Tax | £946 | £997 | £1,113 | £1,232 | £1,388 | £5,676 |
| Change In Property Value | £1,050 | £1,061 | £3,213 | £4,413 | £5,163 | £14,900 |
| Net Return | £1,996 | £2,058 | £4,327 | £5,645 | £6,551 | £20,576 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 20% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change