Flat
SO15
1 bed
1 bath
Shirley Road, Southampton SO15
South East, England · SO15
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£9,116
↗ 23%After 5 Years
Change In Property Value
£18,448
↗ 14%After 5 Years
Return On Investment
69%
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 | £10,092 | £10,243 | £10,499 | £10,762 | £11,085 | £52,682 |
| Total Expenses | £8,153 | £8,214 | £8,282 | £8,352 | £8,426 | £41,427 |
| Profit Before Tax | £1,939 | £2,030 | £2,217 | £2,410 | £2,658 | £11,255 |
| Profit After Tax | £1,571 | £1,644 | £1,796 | £1,952 | £2,153 | £9,116 |
| Change In Property Value | £1,300 | £1,313 | £3,978 | £5,464 | £6,392 | £18,448 |
| Net Return | £2,871 | £2,957 | £5,775 | £7,416 | £8,546 | £27,564 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 7% | 7% | 14% | 19% | 21% | 69% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change