Flat
SO15
2 beds
1 bath
Silverdale Road, Banister Park, Southampton, Hampshire SO15
South East, England · SO15
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£-2,865
↘ -6%After 5 Years
Change In Property Value
£23,414
↗ 14%After 5 Years
Return On Investment
41%
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 | £8,580 | £8,709 | £8,926 | £9,150 | £9,424 | £44,789 |
| Total Expenses | £9,404 | £9,463 | £9,528 | £9,594 | £9,664 | £47,654 |
| Profit Before Tax | £-824 | £-755 | £-602 | £-445 | £-240 | £-2,865 |
| Profit After Tax | £-824 | £-755 | £-602 | £-445 | £-240 | £-2,865 |
| Change In Property Value | £1,650 | £1,667 | £5,049 | £6,935 | £8,114 | £23,414 |
| Net Return | £826 | £912 | £4,448 | £6,490 | £7,873 | £20,549 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -6% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change