Flat
SO14
1 bed
1 bath
Town Quay, Eastgate House Town Quay SO14
South East, England · SO14
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£-3,126
↘ -7%After 5 Years
Change In Property Value
£20,576
↗ 14%After 5 Years
Return On Investment
39%
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 | £7,680 | £7,795 | £7,990 | £8,190 | £8,436 | £40,091 |
| Total Expenses | £8,521 | £8,578 | £8,641 | £8,705 | £8,772 | £43,217 |
| Profit Before Tax | £-841 | £-783 | £-651 | £-515 | £-336 | £-3,126 |
| Profit After Tax | £-841 | £-783 | £-651 | £-515 | £-336 | £-3,126 |
| Change In Property Value | £1,450 | £1,465 | £4,437 | £6,094 | £7,130 | £20,576 |
| Net Return | £609 | £681 | £3,787 | £5,579 | £6,794 | £17,450 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 2% | 9% | 13% | 15% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change