Flat
SO14
2 beds
1 bath
Northam Road, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£-4,051
↘ -9%After 5 Years
Change In Property Value
£19,867
↗ 14%After 5 Years
Return On Investment
37%
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 | £7,272 | £7,381 | £7,566 | £7,755 | £7,987 | £37,961 |
| Total Expenses | £8,282 | £8,339 | £8,400 | £8,463 | £8,529 | £42,012 |
| Profit Before Tax | £-1,010 | £-958 | £-834 | £-708 | £-541 | £-4,051 |
| Profit After Tax | £-1,010 | £-958 | £-834 | £-708 | £-541 | £-4,051 |
| Change In Property Value | £1,400 | £1,414 | £4,284 | £5,884 | £6,884 | £19,867 |
| Net Return | £390 | £456 | £3,450 | £5,176 | £6,343 | £15,816 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change