Flat
SO14
1 bed
1 bath
Chapel Road, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£10,373
↗ 24%After 5 Years
Change In Property Value
£19,867
↗ 14%After 5 Years
Return On Investment
70%
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 | £10,860 | £11,023 | £11,298 | £11,581 | £11,928 | £56,691 |
| Total Expenses | £8,641 | £8,703 | £8,773 | £8,845 | £8,923 | £43,885 |
| Profit Before Tax | £2,220 | £2,320 | £2,525 | £2,736 | £3,006 | £12,806 |
| Profit After Tax | £1,798 | £1,879 | £2,045 | £2,216 | £2,434 | £10,373 |
| Change In Property Value | £1,400 | £1,414 | £4,284 | £5,884 | £6,884 | £19,867 |
| Net Return | £3,198 | £3,293 | £6,330 | £8,100 | £9,319 | £30,239 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 7% | 8% | 15% | 19% | 22% | 70% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change