Flat
SO14
1 bed
1 bath
College Street, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£13,096
↗ 27%After 5 Years
Change In Property Value
£22,705
↗ 14%After 5 Years
Return On Investment
73%
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 | £12,420 | £12,606 | £12,921 | £13,244 | £13,642 | £64,834 |
| Total Expenses | £9,590 | £9,655 | £9,729 | £9,805 | £9,888 | £48,667 |
| Profit Before Tax | £2,830 | £2,952 | £3,192 | £3,439 | £3,754 | £16,167 |
| Profit After Tax | £2,292 | £2,391 | £2,586 | £2,786 | £3,041 | £13,096 |
| Change In Property Value | £1,600 | £1,616 | £4,896 | £6,724 | £7,868 | £22,705 |
| Net Return | £3,892 | £4,007 | £7,482 | £9,510 | £10,909 | £35,800 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change