Flat
SO14
1 bed
1 bath
High Street, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£45,985First YearProfit From Rental Income
£30,533
↗ 66%After 5 Years
Change In Property Value
£21,279
↗ 14%After 5 Years
Return On Investment
113%
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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £9,829 | £9,905 | £9,995 | £10,087 | £10,188 | £50,004 |
| Profit Before Tax | £6,971 | £7,147 | £7,483 | £7,828 | £8,265 | £37,694 |
| Profit After Tax | £5,646 | £5,789 | £6,062 | £6,341 | £6,695 | £30,533 |
| Change In Property Value | £1,500 | £1,514 | £4,589 | £6,302 | £7,373 | £21,279 |
| Net Return | £7,146 | £7,304 | £10,650 | £12,643 | £14,068 | £51,811 |
| Return From Rental Income (%) | 12% | 13% | 13% | 14% | 15% | 66% |
| Total Net Return (%) | 16% | 16% | 23% | 27% | 31% | 113% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change