Flat
SO15
1 bed
1 bath
Southampton Street, Southampton SO15
South East, England · SO15
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£7,273
↗ 20%After 5 Years
Change In Property Value
£17,028
↗ 14%After 5 Years
Return On Investment
66%
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 | £7,792 | £7,854 | £7,923 | £7,993 | £8,068 | £39,631 |
| Profit Before Tax | £1,520 | £1,597 | £1,765 | £1,937 | £2,160 | £8,978 |
| Profit After Tax | £1,231 | £1,294 | £1,429 | £1,569 | £1,750 | £7,273 |
| Change In Property Value | £1,200 | £1,212 | £3,672 | £5,043 | £5,901 | £17,028 |
| Net Return | £2,431 | £2,506 | £5,102 | £6,612 | £7,650 | £24,301 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change