Flat
SO18
1 bed
1 bath
Bitterne Road West, Southampton SO18
South East, England · SO18
View property listing
Initial Investment
£28,000First YearProfit From Rental Income
£11,329
↗ 40%After 5 Years
Change In Property Value
£12,771
↗ 14%After 5 Years
Return On Investment
86%
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 | £9,000 | £9,135 | £9,363 | £9,597 | £9,885 | £46,981 |
| Total Expenses | £6,471 | £6,530 | £6,596 | £6,663 | £6,735 | £32,995 |
| Profit Before Tax | £2,529 | £2,605 | £2,767 | £2,934 | £3,151 | £13,986 |
| Profit After Tax | £2,049 | £2,110 | £2,242 | £2,377 | £2,552 | £11,329 |
| Change In Property Value | £900 | £909 | £2,754 | £3,783 | £4,426 | £12,771 |
| Net Return | £2,949 | £3,019 | £4,996 | £6,159 | £6,978 | £24,100 |
| Return From Rental Income (%) | 7% | 8% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 11% | 11% | 18% | 22% | 25% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change