Flat
SO19
2 beds
1 bath
Bursledon Road, Southampton SO19
South East, England · SO19
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£-4,772
↘ -10%After 5 Years
Change In Property Value
£21,995
↗ 14%After 5 Years
Return On Investment
36%
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 | £7,752 | £7,868 | £8,065 | £8,267 | £8,515 | £40,466 |
| Total Expenses | £8,925 | £8,982 | £9,045 | £9,109 | £9,177 | £45,238 |
| Profit Before Tax | £-1,173 | £-1,114 | £-980 | £-843 | £-662 | £-4,772 |
| Profit After Tax | £-1,173 | £-1,114 | £-980 | £-843 | £-662 | £-4,772 |
| Change In Property Value | £1,550 | £1,566 | £4,743 | £6,514 | £7,622 | £21,995 |
| Net Return | £377 | £451 | £3,763 | £5,672 | £6,960 | £17,224 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change