Flat
SO17
2 beds
1 bath
Kitchener Road, Southampton SO17
South East, England · SO17
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-4,287
↘ -9%After 5 Years
Change In Property Value
£21,286
↗ 14%After 5 Years
Return On Investment
37%
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 | £7,644 | £7,759 | £7,953 | £8,151 | £8,396 | £39,903 |
| Total Expenses | £8,716 | £8,773 | £8,835 | £8,899 | £8,966 | £44,190 |
| Profit Before Tax | £-1,072 | £-1,014 | £-883 | £-748 | £-570 | £-4,287 |
| Profit After Tax | £-1,072 | £-1,014 | £-883 | £-748 | £-570 | £-4,287 |
| Change In Property Value | £1,500 | £1,515 | £4,590 | £6,304 | £7,376 | £21,286 |
| Net Return | £428 | £501 | £3,708 | £5,556 | £6,806 | £16,999 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change