Flat
SO14
1 bed
1 bath
Thomas Blake Avenue, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£-1,082
↘ -2%After 5 Years
Change In Property Value
£26,252
↗ 14%After 5 Years
Return On Investment
45%
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 | £9,804 | £9,951 | £10,200 | £10,455 | £10,768 | £51,178 |
| Total Expenses | £10,320 | £10,381 | £10,449 | £10,518 | £10,592 | £52,260 |
| Profit Before Tax | £-516 | £-430 | £-249 | £-63 | £176 | £-1,082 |
| Profit After Tax | £-516 | £-430 | £-249 | £-63 | £176 | £-1,082 |
| Change In Property Value | £1,850 | £1,869 | £5,662 | £7,775 | £9,097 | £26,252 |
| Net Return | £1,334 | £1,439 | £5,413 | £7,712 | £9,273 | £25,170 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 2% | 3% | 10% | 14% | 16% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change