Flat
SO16
2 beds
1 bath
Wimpson Lane, Southampton SO16
South East, England · SO16
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£14,999
↗ 33%After 5 Years
Change In Property Value
£21,286
↗ 14%After 5 Years
Return On Investment
79%
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 | £11,640 | £11,815 | £12,110 | £12,413 | £12,785 | £60,762 |
| Total Expenses | £8,343 | £8,389 | £8,445 | £8,502 | £8,566 | £42,245 |
| Profit Before Tax | £3,297 | £3,426 | £3,665 | £3,911 | £4,220 | £18,518 |
| Profit After Tax | £2,670 | £2,775 | £2,969 | £3,168 | £3,418 | £14,999 |
| Change In Property Value | £1,500 | £1,515 | £4,590 | £6,304 | £7,376 | £21,286 |
| Net Return | £4,170 | £4,290 | £7,559 | £9,472 | £10,794 | £36,285 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 33% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change