Flat
SO16
1 bed
1 bath
Odiham Close, Southampton, Hampshire SO16
South East, England · SO16
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£12,411
↗ 34%After 5 Years
Change In Property Value
£17,028
↗ 14%After 5 Years
Return On Investment
80%
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 | £6,577 | £6,612 | £6,654 | £6,698 | £6,746 | £33,287 |
| Profit Before Tax | £2,735 | £2,840 | £3,034 | £3,232 | £3,482 | £15,323 |
| Profit After Tax | £2,215 | £2,301 | £2,457 | £2,618 | £2,820 | £12,411 |
| Change In Property Value | £1,200 | £1,212 | £3,672 | £5,043 | £5,901 | £17,028 |
| Net Return | £3,415 | £3,513 | £6,130 | £7,662 | £8,721 | £29,440 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 9% | 9% | 17% | 21% | 24% | 80% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change