Flat
SO19
1 bed
0 baths
"Hamwick - One Bedroom Apartment 485Sqft" at John Thornycroft Road, Southampton SO19
South East, England · SO19
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£18,122
↗ 32%After 5 Years
Change In Property Value
£26,252
↗ 14%After 5 Years
Return On Investment
79%
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 | £14,352 | £14,567 | £14,931 | £15,305 | £15,764 | £74,919 |
| Total Expenses | £10,375 | £10,433 | £10,504 | £10,577 | £10,657 | £52,546 |
| Profit Before Tax | £3,977 | £4,134 | £4,427 | £4,728 | £5,107 | £22,373 |
| Profit After Tax | £3,221 | £3,348 | £3,586 | £3,830 | £4,137 | £18,122 |
| Change In Property Value | £1,850 | £1,869 | £5,662 | £7,775 | £9,097 | £26,252 |
| Net Return | £5,071 | £5,217 | £9,248 | £11,605 | £13,234 | £44,375 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 9% | 9% | 16% | 21% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change