Flat
SO14
1 bed
1 bath
Maddison Street, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-2,821
↘ -6%After 5 Years
Change In Property Value
£21,286
↗ 14%After 5 Years
Return On Investment
40%
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 | £7,956 | £8,075 | £8,277 | £8,484 | £8,739 | £41,531 |
| Total Expenses | £8,747 | £8,805 | £8,868 | £8,932 | £9,001 | £44,353 |
| Profit Before Tax | £-791 | £-729 | £-591 | £-448 | £-262 | £-2,821 |
| Profit After Tax | £-791 | £-729 | £-591 | £-448 | £-262 | £-2,821 |
| Change In Property Value | £1,500 | £1,515 | £4,590 | £6,304 | £7,376 | £21,286 |
| Net Return | £709 | £786 | £4,000 | £5,856 | £7,114 | £18,464 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 15% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change