Flat
SO15
3 beds
1 bath
Waverley Road, Southampton, Hampshire SO15
South East, England · SO15
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£36,054
↗ 47%After 5 Years
Change In Property Value
£35,476
↗ 14%After 5 Years
Return On Investment
94%
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 | £23,160 | £23,507 | £24,095 | £24,697 | £25,438 | £120,898 |
| Total Expenses | £15,051 | £15,150 | £15,270 | £15,392 | £15,526 | £76,388 |
| Profit Before Tax | £8,109 | £8,357 | £8,826 | £9,306 | £9,913 | £44,511 |
| Profit After Tax | £6,568 | £6,769 | £7,149 | £7,538 | £8,029 | £36,054 |
| Change In Property Value | £2,500 | £2,525 | £7,651 | £10,507 | £12,293 | £35,476 |
| Net Return | £9,068 | £9,294 | £14,799 | £18,045 | £20,323 | £71,530 |
| Return From Rental Income (%) | 9% | 9% | 9% | 10% | 11% | 47% |
| Total Net Return (%) | 12% | 12% | 19% | 24% | 27% | 94% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change