Flat
SO14
2 beds
2 baths
Nelson Street, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£54,700First YearProfit From Rental Income
£-1,358
↘ -2%After 5 Years
Change In Property Value
£25,401
↗ 14%After 5 Years
Return On Investment
44%
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 | £9,492 | £9,634 | £9,875 | £10,122 | £10,426 | £49,550 |
| Total Expenses | £10,051 | £10,111 | £10,178 | £10,247 | £10,320 | £50,907 |
| Profit Before Tax | £-559 | £-477 | £-303 | £-125 | £106 | £-1,358 |
| Profit After Tax | £-559 | £-477 | £-303 | £-125 | £106 | £-1,358 |
| Change In Property Value | £1,790 | £1,808 | £5,478 | £7,523 | £8,802 | £25,401 |
| Net Return | £1,231 | £1,331 | £5,175 | £7,398 | £8,908 | £24,043 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -2% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 16% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change