Flat
SO16
1 bed
1 bath
Bassett Crescent West, Southampton SO16
South East, England · SO16
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£26,404
↗ 31%After 5 Years
Change In Property Value
£39,733
↗ 14%After 5 Years
Return On Investment
76%
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 | £21,732 | £22,058 | £22,609 | £23,175 | £23,870 | £113,444 |
| Total Expenses | £15,955 | £16,049 | £16,162 | £16,277 | £16,404 | £80,847 |
| Profit Before Tax | £5,777 | £6,009 | £6,448 | £6,898 | £7,466 | £32,597 |
| Profit After Tax | £4,679 | £4,867 | £5,223 | £5,587 | £6,048 | £26,404 |
| Change In Property Value | £2,800 | £2,828 | £8,569 | £11,768 | £13,768 | £39,733 |
| Net Return | £7,479 | £7,695 | £13,791 | £17,355 | £19,816 | £66,137 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change