Flat
SO14
3 beds
0 baths
Castle Way, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£12,392
↗ 26%After 5 Years
Change In Property Value
£21,995
↗ 14%After 5 Years
Return On Investment
72%
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 | £12,024 | £12,204 | £12,509 | £12,822 | £13,207 | £62,767 |
| Total Expenses | £9,352 | £9,416 | £9,490 | £9,565 | £9,646 | £47,468 |
| Profit Before Tax | £2,672 | £2,788 | £3,020 | £3,258 | £3,561 | £15,299 |
| Profit After Tax | £2,164 | £2,259 | £2,446 | £2,639 | £2,884 | £12,392 |
| Change In Property Value | £1,550 | £1,566 | £4,743 | £6,514 | £7,622 | £21,995 |
| Net Return | £3,714 | £3,824 | £7,190 | £9,153 | £10,506 | £34,387 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 26% |
| Total Net Return (%) | 8% | 8% | 15% | 19% | 22% | 72% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change