Flat
SO15
2 beds
2 baths
Rollesbrook Gardens, Southampton, Hampshire SO15
South East, England · SO15
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£23,351
↗ 31%After 5 Years
Change In Property Value
£35,476
↗ 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 | £19,404 | £19,695 | £20,187 | £20,692 | £21,313 | £101,292 |
| Total Expenses | £14,299 | £14,384 | £14,486 | £14,590 | £14,704 | £72,464 |
| Profit Before Tax | £5,105 | £5,311 | £5,701 | £6,102 | £6,609 | £28,828 |
| Profit After Tax | £4,135 | £4,302 | £4,618 | £4,943 | £5,353 | £23,351 |
| Change In Property Value | £2,500 | £2,525 | £7,651 | £10,507 | £12,293 | £35,476 |
| Net Return | £6,635 | £6,827 | £12,269 | £15,450 | £17,646 | £58,827 |
| Return From Rental Income (%) | 5% | 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