Flat
SO30
2 beds
1 bath
Hansen Gardens, Hedge End, Southampton SO30
Initial Investment
£145,950First YearProfit From Rental Income
£26,648
↗ 18%After 5 Years
Change In Property Value
£55,609
↗ 20%After 5 Years
Return On Investment
56%
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 | £21,732 | £22,167 | £22,721 | £23,289 | £23,871 | £113,779 |
| Total Expenses | £15,955 | £16,060 | £16,173 | £16,288 | £16,404 | £80,880 |
| Profit Before Tax | £5,777 | £6,106 | £6,548 | £7,000 | £7,467 | £32,899 |
| Profit After Tax | £4,679 | £4,946 | £5,304 | £5,670 | £6,049 | £26,648 |
| Change In Property Value | £5,600 | £5,712 | £11,652 | £15,148 | £17,496 | £55,609 |
| Net Return | £10,279 | £10,658 | £16,956 | £20,819 | £23,545 | £82,257 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 7% | 7% | 12% | 14% | 16% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change