Flat
SO15
2 beds
1 bath
Commercial Road, Southampton, Hampshire SO15
South East, England · SO15
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£7,696
↗ 21%After 5 Years
Change In Property Value
£17,028
↗ 14%After 5 Years
Return On Investment
67%
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 | £9,312 | £9,452 | £9,688 | £9,930 | £10,228 | £48,610 |
| Total Expenses | £7,692 | £7,752 | £7,819 | £7,887 | £7,959 | £39,109 |
| Profit Before Tax | £1,620 | £1,700 | £1,869 | £2,043 | £2,269 | £9,501 |
| Profit After Tax | £1,312 | £1,377 | £1,514 | £1,655 | £1,838 | £7,696 |
| Change In Property Value | £1,200 | £1,212 | £3,672 | £5,043 | £5,901 | £17,028 |
| Net Return | £2,512 | £2,589 | £5,186 | £6,698 | £7,738 | £24,724 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change