Flat
SO15
2 beds
1 bath
Court Road, Southampton, Hampshire SO15
South East, England · SO15
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£15,773
↗ 29%After 5 Years
Change In Property Value
£25,543
↗ 14%After 5 Years
Return On Investment
75%
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 | £13,968 | £14,178 | £14,532 | £14,895 | £15,342 | £72,915 |
| Total Expenses | £10,538 | £10,605 | £10,684 | £10,764 | £10,851 | £53,442 |
| Profit Before Tax | £3,430 | £3,572 | £3,848 | £4,131 | £4,491 | £19,473 |
| Profit After Tax | £2,778 | £2,894 | £3,117 | £3,346 | £3,638 | £15,773 |
| Change In Property Value | £1,800 | £1,818 | £5,509 | £7,565 | £8,851 | £25,543 |
| Net Return | £4,578 | £4,712 | £8,626 | £10,911 | £12,489 | £41,316 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 23% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change