Flat
SO14
2 beds
2 baths
Apartment 103, Alexandra Wharf, 1, Maritime Walk, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£4,447
↗ 5%After 5 Years
Change In Property Value
£44,700
↗ 14%After 5 Years
Return On Investment
50%
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 | £16,692 | £16,942 | £17,366 | £17,800 | £18,334 | £87,135 |
| Total Expenses | £16,167 | £16,238 | £16,323 | £16,410 | £16,507 | £81,645 |
| Profit Before Tax | £525 | £705 | £1,043 | £1,390 | £1,828 | £5,490 |
| Profit After Tax | £425 | £571 | £845 | £1,126 | £1,480 | £4,447 |
| Change In Property Value | £3,150 | £3,182 | £9,640 | £13,239 | £15,489 | £44,700 |
| Net Return | £3,575 | £3,752 | £10,485 | £14,364 | £16,970 | £49,146 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 17% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change