Flat
SO19
2 beds
1 bath
Bursledon Road, Southampton SO19
South East, England · SO19
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£15,115
↗ 28%After 5 Years
Change In Property Value
£24,833
↗ 14%After 5 Years
Return On Investment
75%
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 | £13,584 | £13,788 | £14,132 | £14,486 | £14,920 | £70,910 |
| Total Expenses | £10,302 | £10,368 | £10,445 | £10,525 | £10,611 | £52,250 |
| Profit Before Tax | £3,282 | £3,420 | £3,687 | £3,961 | £4,310 | £18,660 |
| Profit After Tax | £2,659 | £2,770 | £2,987 | £3,209 | £3,491 | £15,115 |
| Change In Property Value | £1,750 | £1,768 | £5,356 | £7,355 | £8,605 | £24,833 |
| Net Return | £4,409 | £4,538 | £8,342 | £10,564 | £12,096 | £39,948 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 28% |
| Total Net Return (%) | 8% | 8% | 16% | 20% | 23% | 75% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change