Flat
SO14
2 beds
1 bath
Empress Heights, College Street, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£69,700First YearProfit From Rental Income
£15,185
↗ 22%After 5 Years
Change In Property Value
£32,496
↗ 14%After 5 Years
Return On Investment
68%
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 | £17,772 | £18,039 | £18,490 | £18,952 | £19,520 | £92,772 |
| Total Expenses | £14,563 | £14,675 | £14,799 | £14,927 | £15,062 | £74,025 |
| Profit Before Tax | £3,209 | £3,364 | £3,690 | £4,025 | £4,458 | £18,747 |
| Profit After Tax | £2,599 | £2,725 | £2,989 | £3,260 | £3,611 | £15,185 |
| Change In Property Value | £2,290 | £2,313 | £7,008 | £9,624 | £11,261 | £32,496 |
| Net Return | £4,889 | £5,038 | £9,997 | £12,885 | £14,872 | £47,681 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change