Flat
SO14
1 bed
1 bath
Briton Street, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£27,325First YearProfit From Rental Income
£-15,109
↘ -55%After 5 Years
Change In Property Value
£12,452
↗ 14%After 5 Years
Return On Investment
-10%
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 | £2,712 | £2,753 | £2,821 | £2,892 | £2,979 | £14,157 |
| Total Expenses | £5,753 | £5,803 | £5,853 | £5,904 | £5,955 | £29,266 |
| Profit Before Tax | £-3,041 | £-3,050 | £-3,031 | £-3,011 | £-2,976 | £-15,109 |
| Profit After Tax | £-3,041 | £-3,050 | £-3,031 | £-3,011 | £-2,976 | £-15,109 |
| Change In Property Value | £878 | £886 | £2,685 | £3,688 | £4,315 | £12,452 |
| Net Return | £-2,163 | £-2,164 | £-346 | £676 | £1,339 | £-2,657 |
| Return From Rental Income (%) | -11% | -11% | -11% | -11% | -11% | -55% |
| Total Net Return (%) | -8% | -8% | -1% | 2% | 5% | -10% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change