Flat
SO18
2 beds
2 baths
Langstaff Way, Southampton SO18
South East, England · SO18
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£-2,425
↘ -5%After 5 Years
Change In Property Value
£24,833
↗ 14%After 5 Years
Return On Investment
42%
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 | £9,096 | £9,232 | £9,463 | £9,700 | £9,991 | £47,482 |
| Total Expenses | £9,853 | £9,912 | £9,978 | £10,046 | £10,118 | £49,907 |
| Profit Before Tax | £-757 | £-680 | £-515 | £-346 | £-127 | £-2,425 |
| Profit After Tax | £-757 | £-680 | £-515 | £-346 | £-127 | £-2,425 |
| Change In Property Value | £1,750 | £1,768 | £5,356 | £7,355 | £8,605 | £24,833 |
| Net Return | £993 | £1,088 | £4,840 | £7,009 | £8,478 | £22,408 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change