Flat
SO17
1 bed
1 bath
Woodside Road, Southampton SO17
South East, England · SO17
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£7,966
↗ 22%After 5 Years
Change In Property Value
£17,028
↗ 14%After 5 Years
Return On Investment
68%
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 | £7,628 | £7,687 | £7,752 | £7,819 | £7,890 | £38,775 |
| Profit Before Tax | £1,684 | £1,765 | £1,936 | £2,112 | £2,338 | £9,835 |
| Profit After Tax | £1,364 | £1,430 | £1,568 | £1,710 | £1,894 | £7,966 |
| Change In Property Value | £1,200 | £1,212 | £3,672 | £5,043 | £5,901 | £17,028 |
| Net Return | £2,564 | £2,642 | £5,241 | £6,754 | £7,795 | £24,995 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change