Flat
SO17
1 bed
1 bath
The Avenue, Southampton SO17
South East, England · SO17
View property listing
Initial Investment
£53,650First YearProfit From Rental Income
£15,172
↗ 28%After 5 Years
Change In Property Value
£24,904
↗ 14%After 5 Years
Return On Investment
75%
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 | £13,620 | £13,824 | £14,170 | £14,524 | £14,960 | £71,098 |
| Total Expenses | £10,325 | £10,391 | £10,469 | £10,548 | £10,634 | £52,368 |
| Profit Before Tax | £3,295 | £3,433 | £3,701 | £3,976 | £4,325 | £18,730 |
| Profit After Tax | £2,669 | £2,781 | £2,998 | £3,221 | £3,504 | £15,172 |
| Change In Property Value | £1,755 | £1,773 | £5,371 | £7,376 | £8,630 | £24,904 |
| Net Return | £4,424 | £4,553 | £8,369 | £10,596 | £12,133 | £40,076 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 28% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 23% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change