Flat
SO16
2 beds
1 bath
Winchester Road, Southampton, Hampshire SO16
South East, England · SO16
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£19,731
↗ 34%After 5 Years
Change In Property Value
£26,962
↗ 14%After 5 Years
Return On Investment
81%
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 | £14,748 | £14,969 | £15,343 | £15,727 | £16,199 | £76,987 |
| Total Expenses | £10,399 | £10,453 | £10,520 | £10,589 | £10,666 | £52,627 |
| Profit Before Tax | £4,349 | £4,516 | £4,823 | £5,138 | £5,533 | £24,359 |
| Profit After Tax | £3,523 | £3,658 | £3,907 | £4,162 | £4,482 | £19,731 |
| Change In Property Value | £1,900 | £1,919 | £5,815 | £7,985 | £9,343 | £26,962 |
| Net Return | £5,423 | £5,577 | £9,721 | £12,147 | £13,825 | £46,693 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 24% | 81% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change