Flat
SO15
1 bed
1 bath
|Ref: L776777|, Atherley Road, Southampton SO15
South East, England · SO15
View property listing
Initial Investment
£45,850First YearProfit From Rental Income
£8,691
↗ 19%After 5 Years
Change In Property Value
£21,215
↗ 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 | £11,604 | £11,778 | £12,073 | £12,374 | £12,746 | £60,574 |
| Total Expenses | £9,798 | £9,877 | £9,965 | £10,055 | £10,149 | £49,844 |
| Profit Before Tax | £1,806 | £1,901 | £2,107 | £2,320 | £2,596 | £10,730 |
| Profit After Tax | £1,463 | £1,539 | £1,707 | £1,879 | £2,103 | £8,691 |
| Change In Property Value | £1,495 | £1,510 | £4,575 | £6,283 | £7,351 | £21,215 |
| Net Return | £2,958 | £3,049 | £6,282 | £8,162 | £9,454 | £29,906 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 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