Flat
SO18
2 beds
2 baths
Mansfield Park Street, Southampton SO18
South East, England · SO18
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£-1,736
↘ -3%After 5 Years
Change In Property Value
£26,962
↗ 14%After 5 Years
Return On Investment
43%
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 | £9,876 | £10,024 | £10,275 | £10,532 | £10,848 | £51,554 |
| Total Expenses | £10,526 | £10,587 | £10,655 | £10,724 | £10,798 | £53,290 |
| Profit Before Tax | £-650 | £-563 | £-380 | £-193 | £49 | £-1,736 |
| Profit After Tax | £-650 | £-563 | £-380 | £-193 | £49 | £-1,736 |
| Change In Property Value | £1,900 | £1,919 | £5,815 | £7,985 | £9,343 | £26,962 |
| Net Return | £1,250 | £1,356 | £5,435 | £7,793 | £9,392 | £25,226 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change