Flat
SO18
1 bed
1 bath
Meggeson Avenue, Southampton SO18
South East, England · SO18
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-4,684
↘ -12%After 5 Years
Change In Property Value
£17,738
↗ 14%After 5 Years
Return On Investment
34%
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 | £6,504 | £6,602 | £6,767 | £6,936 | £7,144 | £33,952 |
| Total Expenses | £7,610 | £7,666 | £7,725 | £7,786 | £7,849 | £38,635 |
| Profit Before Tax | £-1,106 | £-1,064 | £-958 | £-850 | £-705 | £-4,684 |
| Profit After Tax | £-1,106 | £-1,064 | £-958 | £-850 | £-705 | £-4,684 |
| Change In Property Value | £1,250 | £1,263 | £3,825 | £5,254 | £6,147 | £17,738 |
| Net Return | £144 | £199 | £2,867 | £4,403 | £5,441 | £13,054 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 0% | 1% | 7% | 11% | 14% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change