Flat
SO19
2 beds
2 baths
Spenser, Keel Road SO19
South East, England · SO19
View property listing
Initial Investment
£19,000First YearProfit From Rental Income
£-471
↘ -2%After 5 Years
Change In Property Value
£8,514
↗ 14%After 5 Years
Return On Investment
42%
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 | £4,656 | £4,726 | £4,844 | £4,965 | £5,114 | £24,305 |
| Total Expenses | £4,846 | £4,899 | £4,954 | £5,010 | £5,067 | £24,776 |
| Profit Before Tax | £-190 | £-173 | £-110 | £-45 | £47 | £-471 |
| Profit After Tax | £-190 | £-173 | £-110 | £-45 | £47 | £-471 |
| Change In Property Value | £600 | £606 | £1,836 | £2,522 | £2,950 | £8,514 |
| Net Return | £410 | £433 | £1,726 | £2,477 | £2,997 | £8,043 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change