Flat
SO19
2 beds
2 baths
John Thornycroft Road, Southampton SO19
South East, England · SO19
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£19,262
↗ 30%After 5 Years
Change In Property Value
£29,800
↗ 14%After 5 Years
Return On Investment
77%
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 | £16,296 | £16,540 | £16,954 | £17,378 | £17,899 | £85,067 |
| Total Expenses | £12,091 | £12,165 | £12,252 | £12,341 | £12,439 | £61,288 |
| Profit Before Tax | £4,205 | £4,376 | £4,702 | £5,037 | £5,461 | £23,780 |
| Profit After Tax | £3,406 | £3,544 | £3,809 | £4,080 | £4,423 | £19,262 |
| Change In Property Value | £2,100 | £2,121 | £6,427 | £8,826 | £10,326 | £29,800 |
| Net Return | £5,506 | £5,665 | £10,235 | £12,906 | £14,749 | £49,061 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change