Flat
SO16
2 beds
2 baths
Winchester Road, Shirley, Southampton SO16
South East, England · SO16
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£10,711
↗ 21%After 5 Years
Change In Property Value
£24,124
↗ 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 | £13,188 | £13,386 | £13,720 | £14,063 | £14,485 | £68,843 |
| Total Expenses | £10,939 | £11,024 | £11,120 | £11,217 | £11,321 | £55,620 |
| Profit Before Tax | £2,249 | £2,361 | £2,601 | £2,846 | £3,165 | £13,223 |
| Profit After Tax | £1,822 | £1,913 | £2,107 | £2,306 | £2,564 | £10,711 |
| Change In Property Value | £1,700 | £1,717 | £5,203 | £7,145 | £8,359 | £24,124 |
| Net Return | £3,522 | £3,630 | £7,309 | £9,450 | £10,923 | £34,834 |
| 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