Flat
SO18
2 beds
1 bath
Mansfield Park Street, Southampton SO18
South East, England · SO18
View property listing
Initial Investment
£41,950First YearProfit From Rental Income
£-4,146
↘ -10%After 5 Years
Change In Property Value
£19,370
↗ 14%After 5 Years
Return On Investment
36%
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 | £7,104 | £7,211 | £7,391 | £7,576 | £7,803 | £37,084 |
| Total Expenses | £8,126 | £8,183 | £8,244 | £8,306 | £8,371 | £41,230 |
| Profit Before Tax | £-1,022 | £-972 | £-853 | £-730 | £-569 | £-4,146 |
| Profit After Tax | £-1,022 | £-972 | £-853 | £-730 | £-569 | £-4,146 |
| Change In Property Value | £1,365 | £1,379 | £4,177 | £5,737 | £6,712 | £19,370 |
| Net Return | £343 | £407 | £3,324 | £5,006 | £6,144 | £15,224 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change