Flat
SO17
1 bed
1 bath
Westridge Road, Southampton SO17
South East, England · SO17
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£6,195
↗ 22%After 5 Years
Change In Property Value
£12,771
↗ 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 | £6,984 | £7,089 | £7,266 | £7,448 | £7,671 | £36,457 |
| Total Expenses | £5,669 | £5,712 | £5,760 | £5,808 | £5,861 | £28,810 |
| Profit Before Tax | £1,315 | £1,377 | £1,506 | £1,639 | £1,810 | £7,648 |
| Profit After Tax | £1,065 | £1,115 | £1,220 | £1,328 | £1,466 | £6,195 |
| Change In Property Value | £900 | £909 | £2,754 | £3,783 | £4,426 | £12,771 |
| Net Return | £1,965 | £2,024 | £3,974 | £5,110 | £5,892 | £18,966 |
| 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