Flat
SO17
2 beds
1 bath
The Avenue, Southampton, Hampshire SO17
South East, England · SO17
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£22,315
↗ 31%After 5 Years
Change In Property Value
£34,057
↗ 14%After 5 Years
Return On Investment
77%
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 | £18,624 | £18,903 | £19,376 | £19,860 | £20,456 | £97,220 |
| Total Expenses | £13,747 | £13,830 | £13,928 | £14,028 | £14,138 | £69,671 |
| Profit Before Tax | £4,877 | £5,074 | £5,448 | £5,832 | £6,318 | £27,549 |
| Profit After Tax | £3,950 | £4,110 | £4,413 | £4,724 | £5,118 | £22,315 |
| Change In Property Value | £2,400 | £2,424 | £7,345 | £10,087 | £11,801 | £34,057 |
| Net Return | £6,350 | £6,534 | £11,758 | £14,811 | £16,919 | £56,372 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change