Flat
SO18
2 beds
1 bath
Wavell Road, Southampton, Hampshire SO18
South East, England · SO18
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£7,038
↗ 20%After 5 Years
Change In Property Value
£16,319
↗ 14%After 5 Years
Return On Investment
66%
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 | £8,928 | £9,062 | £9,288 | £9,521 | £9,806 | £46,605 |
| Total Expenses | £7,455 | £7,515 | £7,580 | £7,648 | £7,719 | £37,917 |
| Profit Before Tax | £1,473 | £1,547 | £1,708 | £1,873 | £2,088 | £8,688 |
| Profit After Tax | £1,193 | £1,253 | £1,384 | £1,517 | £1,691 | £7,038 |
| Change In Property Value | £1,150 | £1,162 | £3,519 | £4,833 | £5,655 | £16,319 |
| Net Return | £2,343 | £2,415 | £4,903 | £6,350 | £7,346 | £23,357 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change