Flat
SO14
1 bed
1 bath
Town Quay, Eastgate House Town Quay SO14
South East, England · SO14
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£11,076
↗ 25%After 5 Years
Change In Property Value
£20,576
↗ 14%After 5 Years
Return On Investment
71%
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 | £11,256 | £11,425 | £11,710 | £12,003 | £12,363 | £58,758 |
| Total Expenses | £8,878 | £8,941 | £9,013 | £9,086 | £9,165 | £45,083 |
| Profit Before Tax | £2,378 | £2,483 | £2,698 | £2,917 | £3,199 | £13,674 |
| Profit After Tax | £1,926 | £2,012 | £2,185 | £2,363 | £2,591 | £11,076 |
| Change In Property Value | £1,450 | £1,465 | £4,437 | £6,094 | £7,130 | £20,576 |
| Net Return | £3,376 | £3,476 | £6,622 | £8,457 | £9,721 | £31,652 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 71% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change