Flat
SO17
2 beds
1 bath
Westridge Road, Southampton SO17
South East, England · SO17
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£-3,847
↘ -8%After 5 Years
Change In Property Value
£22,705
↗ 14%After 5 Years
Return On Investment
38%
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 | £8,160 | £8,282 | £8,489 | £8,702 | £8,963 | £42,596 |
| Total Expenses | £9,164 | £9,222 | £9,286 | £9,351 | £9,420 | £46,443 |
| Profit Before Tax | £-1,004 | £-940 | £-796 | £-649 | £-457 | £-3,847 |
| Profit After Tax | £-1,004 | £-940 | £-796 | £-649 | £-457 | £-3,847 |
| Change In Property Value | £1,600 | £1,616 | £4,896 | £6,724 | £7,868 | £22,705 |
| Net Return | £596 | £676 | £4,100 | £6,075 | £7,411 | £18,858 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change