Flat
SO14
2 beds
2 baths
5 Ted Bates Road, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£15,019
↗ 26%After 5 Years
Change In Property Value
£26,962
↗ 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 | £14,748 | £14,969 | £15,343 | £15,727 | £16,199 | £76,987 |
| Total Expenses | £11,513 | £11,593 | £11,684 | £11,777 | £11,878 | £58,444 |
| Profit Before Tax | £3,235 | £3,377 | £3,660 | £3,950 | £4,321 | £18,543 |
| Profit After Tax | £2,620 | £2,735 | £2,964 | £3,200 | £3,500 | £15,019 |
| Change In Property Value | £1,900 | £1,919 | £5,815 | £7,985 | £9,343 | £26,962 |
| Net Return | £4,520 | £4,654 | £8,779 | £11,185 | £12,843 | £41,981 |
| 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