Flat
SO19
2 beds
1 bath
Bursledon Road, Southampton SO19
South East, England · SO19
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£9,550
↗ 20%After 5 Years
Change In Property Value
£21,995
↗ 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 | £12,024 | £12,204 | £12,509 | £12,822 | £13,207 | £62,767 |
| Total Expenses | £10,024 | £10,104 | £10,191 | £10,281 | £10,377 | £50,977 |
| Profit Before Tax | £2,000 | £2,101 | £2,318 | £2,541 | £2,830 | £11,790 |
| Profit After Tax | £1,620 | £1,702 | £1,878 | £2,058 | £2,292 | £9,550 |
| Change In Property Value | £1,550 | £1,566 | £4,743 | £6,514 | £7,622 | £21,995 |
| Net Return | £3,170 | £3,267 | £6,621 | £8,572 | £9,914 | £31,545 |
| 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