Flat
SO14
2 beds
1 bath
Queens Terrace, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-11,838
↘ -22%After 5 Years
Change In Property Value
£25,543
↗ 14%After 5 Years
Return On Investment
25%
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 | £8,556 | £8,684 | £8,901 | £9,124 | £9,398 | £44,663 |
| Total Expenses | £11,124 | £11,209 | £11,298 | £11,389 | £11,483 | £56,502 |
| Profit Before Tax | £-2,568 | £-2,525 | £-2,396 | £-2,265 | £-2,085 | £-11,838 |
| Profit After Tax | £-2,568 | £-2,525 | £-2,396 | £-2,265 | £-2,085 | £-11,838 |
| Change In Property Value | £1,800 | £1,818 | £5,509 | £7,565 | £8,851 | £25,543 |
| Net Return | £-768 | £-707 | £3,112 | £5,300 | £6,766 | £13,704 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -1% | -1% | 6% | 10% | 12% | 25% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change