Flat
SO15
2 beds
1 bath
Commercial Road, Southampton, Hampshire SO15
South East, England · SO15
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£23,168
↗ 58%After 5 Years
Change In Property Value
£18,448
↗ 14%After 5 Years
Return On Investment
104%
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 | £13,800 | £14,007 | £14,357 | £14,716 | £15,158 | £72,038 |
| Total Expenses | £8,538 | £8,604 | £8,682 | £8,762 | £8,849 | £43,436 |
| Profit Before Tax | £5,262 | £5,403 | £5,675 | £5,954 | £6,309 | £28,602 |
| Profit After Tax | £4,262 | £4,376 | £4,597 | £4,823 | £5,110 | £23,168 |
| Change In Property Value | £1,300 | £1,313 | £3,978 | £5,464 | £6,392 | £18,448 |
| Net Return | £5,562 | £5,689 | £8,575 | £10,286 | £11,502 | £41,615 |
| Return From Rental Income (%) | 11% | 11% | 11% | 12% | 13% | 58% |
| Total Net Return (%) | 14% | 14% | 21% | 26% | 29% | 104% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change