Flat
SO16
2 beds
2 baths
Providence Park, Bassett, Southampton, Hampshire SO16
South East, England · SO16
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-166
↗ 0%After 5 Years
Change In Property Value
£40,443
↗ 14%After 5 Years
Return On Investment
46%
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 | £14,256 | £14,470 | £14,832 | £15,202 | £15,658 | £74,418 |
| Total Expenses | £14,733 | £14,800 | £14,879 | £14,960 | £15,049 | £74,422 |
| Profit Before Tax | £-477 | £-331 | £-48 | £242 | £610 | £-4 |
| Profit After Tax | £-477 | £-331 | £-48 | £196 | £494 | £-166 |
| Change In Property Value | £2,850 | £2,879 | £8,722 | £11,978 | £14,014 | £40,443 |
| Net Return | £2,373 | £2,548 | £8,674 | £12,174 | £14,508 | £40,277 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 16% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change