Flat
SO15
2 beds
1 bath
Anglesea Road, Southampton SO15
South East, England · SO15
View property listing
Initial Investment
£35,200First YearProfit From Rental Income
£6,879
↗ 20%After 5 Years
Change In Property Value
£16,177
↗ 14%After 5 Years
Return On Investment
65%
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 | £8,844 | £8,977 | £9,201 | £9,431 | £9,714 | £46,167 |
| Total Expenses | £7,407 | £7,467 | £7,532 | £7,599 | £7,670 | £37,675 |
| Profit Before Tax | £1,437 | £1,510 | £1,669 | £1,832 | £2,044 | £8,492 |
| Profit After Tax | £1,164 | £1,223 | £1,352 | £1,484 | £1,656 | £6,879 |
| Change In Property Value | £1,140 | £1,151 | £3,489 | £4,791 | £5,606 | £16,177 |
| Net Return | £2,304 | £2,375 | £4,841 | £6,275 | £7,262 | £23,056 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 65% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change