Flat
SO14
2 beds
1 bath
White Star Place, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£35,500First YearProfit From Rental Income
£23,066
↗ 65%After 5 Years
Change In Property Value
£16,319
↗ 14%After 5 Years
Return On Investment
111%
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 | £13,140 | £13,337 | £13,671 | £14,012 | £14,433 | £68,593 |
| Total Expenses | £7,877 | £7,942 | £8,019 | £8,097 | £8,181 | £40,116 |
| Profit Before Tax | £5,263 | £5,395 | £5,652 | £5,916 | £6,251 | £28,477 |
| Profit After Tax | £4,263 | £4,370 | £4,578 | £4,792 | £5,064 | £23,066 |
| Change In Property Value | £1,150 | £1,162 | £3,519 | £4,833 | £5,655 | £16,319 |
| Net Return | £5,413 | £5,531 | £8,097 | £9,625 | £10,718 | £39,385 |
| Return From Rental Income (%) | 12% | 12% | 13% | 13% | 14% | 65% |
| Total Net Return (%) | 15% | 16% | 23% | 27% | 30% | 111% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change