Flat
SO17
2 beds
1 bath
Lawn Road, Southampton SO17
South East, England · SO17
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-3,022
↘ -5%After 5 Years
Change In Property Value
£25,543
↗ 14%After 5 Years
Return On Investment
41%
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 | £9,180 | £9,318 | £9,551 | £9,789 | £10,083 | £47,921 |
| Total Expenses | £10,060 | £10,119 | £10,186 | £10,253 | £10,325 | £50,943 |
| Profit Before Tax | £-880 | £-802 | £-635 | £-464 | £-242 | £-3,022 |
| Profit After Tax | £-880 | £-802 | £-635 | £-464 | £-242 | £-3,022 |
| Change In Property Value | £1,800 | £1,818 | £5,509 | £7,565 | £8,851 | £25,543 |
| Net Return | £921 | £1,016 | £4,874 | £7,101 | £8,609 | £22,521 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change