Flat
SO15
1 bed
1 bath
Howard Road, Southampton SO15
South East, England · SO15
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£3,811
↗ 17%After 5 Years
Change In Property Value
£9,933
↗ 14%After 5 Years
Return On Investment
62%
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 | £6,180 | £6,273 | £6,430 | £6,590 | £6,788 | £32,260 |
| Total Expenses | £5,395 | £5,451 | £5,509 | £5,569 | £5,632 | £27,556 |
| Profit Before Tax | £785 | £822 | £920 | £1,021 | £1,156 | £4,705 |
| Profit After Tax | £636 | £666 | £745 | £827 | £937 | £3,811 |
| Change In Property Value | £700 | £707 | £2,142 | £2,942 | £3,442 | £9,933 |
| Net Return | £1,336 | £1,373 | £2,888 | £3,769 | £4,379 | £13,744 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 20% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change