Flat
SO16
2 beds
1 bath
Brampton Tower, Bassett Avenue, Southampton, Hampshire SO16
South East, England · SO16
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£3,546
↗ 7%After 5 Years
Change In Property Value
£24,124
↗ 14%After 5 Years
Return On Investment
53%
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 | £12,000 | £12,180 | £12,484 | £12,797 | £13,181 | £62,642 |
| Total Expenses | £11,445 | £11,543 | £11,649 | £11,757 | £11,870 | £58,264 |
| Profit Before Tax | £555 | £637 | £836 | £1,040 | £1,311 | £4,378 |
| Profit After Tax | £450 | £516 | £677 | £842 | £1,062 | £3,546 |
| Change In Property Value | £1,700 | £1,717 | £5,203 | £7,145 | £8,359 | £24,124 |
| Net Return | £2,150 | £2,233 | £5,879 | £7,987 | £9,421 | £27,670 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 18% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change