Flat
SO30
2 beds
0 baths
Whites Way, Hedge End, Southampton, Hampshire SO30
Initial Investment
£114,850First YearProfit From Rental Income
£21,530
↗ 19%After 5 Years
Change In Property Value
£45,679
↗ 20%After 5 Years
Return On Investment
59%
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 | £17,856 | £18,213 | £18,668 | £19,135 | £19,614 | £93,486 |
| Total Expenses | £13,196 | £13,284 | £13,379 | £13,476 | £13,572 | £66,906 |
| Profit Before Tax | £4,660 | £4,929 | £5,290 | £5,660 | £6,041 | £26,580 |
| Profit After Tax | £3,775 | £3,992 | £4,285 | £4,584 | £4,894 | £21,530 |
| Change In Property Value | £4,600 | £4,692 | £9,572 | £12,443 | £14,372 | £45,679 |
| Net Return | £8,375 | £8,684 | £13,856 | £17,027 | £19,265 | £67,208 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 7% | 8% | 12% | 15% | 17% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change