Flat
SO14
2 beds
3 baths
Maritime Walk, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£12,029
↗ 7%After 5 Years
Change In Property Value
£70,952
↗ 14%After 5 Years
Return On Investment
51%
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 | £26,496 | £26,893 | £27,566 | £28,255 | £29,103 | £138,313 |
| Total Expenses | £24,487 | £24,573 | £24,683 | £24,796 | £24,923 | £123,462 |
| Profit Before Tax | £2,009 | £2,321 | £2,883 | £3,459 | £4,179 | £14,851 |
| Profit After Tax | £1,627 | £1,880 | £2,335 | £2,802 | £3,385 | £12,029 |
| Change In Property Value | £5,000 | £5,050 | £15,302 | £21,014 | £24,586 | £70,952 |
| Net Return | £6,627 | £6,930 | £17,637 | £23,816 | £27,972 | £82,981 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 17% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change