Flat
SO16
2 beds
2 baths
Winchester Road, Southampton, Hampshire SO16
South East, England · SO16
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£24,875
↗ 31%After 5 Years
Change In Property Value
£37,605
↗ 14%After 5 Years
Return On Investment
77%
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 | £20,568 | £20,877 | £21,398 | £21,933 | £22,591 | £107,368 |
| Total Expenses | £15,128 | £15,217 | £15,324 | £15,434 | £15,554 | £76,658 |
| Profit Before Tax | £5,440 | £5,659 | £6,074 | £6,499 | £7,037 | £30,710 |
| Profit After Tax | £4,407 | £4,584 | £4,920 | £5,264 | £5,700 | £24,875 |
| Change In Property Value | £2,650 | £2,677 | £8,110 | £11,137 | £13,031 | £37,605 |
| Net Return | £7,057 | £7,260 | £13,030 | £16,402 | £18,731 | £62,480 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change