Flat
SO14
1 bed
1 bath
High Street, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£10,555
↗ 31%After 5 Years
Change In Property Value
£15,609
↗ 14%After 5 Years
Return On Investment
77%
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 | £8,532 | £8,660 | £8,876 | £9,098 | £9,371 | £44,538 |
| Total Expenses | £6,219 | £6,255 | £6,298 | £6,343 | £6,391 | £31,507 |
| Profit Before Tax | £2,313 | £2,405 | £2,578 | £2,756 | £2,980 | £13,031 |
| Profit After Tax | £1,873 | £1,948 | £2,088 | £2,232 | £2,414 | £10,555 |
| Change In Property Value | £1,100 | £1,111 | £3,366 | £4,623 | £5,409 | £15,609 |
| Net Return | £2,973 | £3,059 | £5,455 | £6,855 | £7,823 | £26,165 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change