Flat
SO14
2 beds
2 baths
Portland Street, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£18,001
↗ 27%After 5 Years
Change In Property Value
£31,219
↗ 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 | £17,076 | £17,332 | £17,765 | £18,210 | £18,756 | £89,139 |
| Total Expenses | £13,186 | £13,275 | £13,377 | £13,482 | £13,595 | £66,916 |
| Profit Before Tax | £3,890 | £4,057 | £4,388 | £4,727 | £5,160 | £22,223 |
| Profit After Tax | £3,151 | £3,286 | £3,554 | £3,829 | £4,180 | £18,001 |
| Change In Property Value | £2,200 | £2,222 | £6,733 | £9,246 | £10,818 | £31,219 |
| Net Return | £5,351 | £5,508 | £10,287 | £13,075 | £14,998 | £49,220 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 22% | 73% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change