Flat
SO14
1 bed
1 bath
High Street, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£-5,429
↘ -16%After 5 Years
Change In Property Value
£15,609
↗ 14%After 5 Years
Return On Investment
30%
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 | £5,712 | £5,798 | £5,943 | £6,091 | £6,274 | £29,817 |
| Total Expenses | £6,935 | £6,990 | £7,047 | £7,106 | £7,167 | £35,246 |
| Profit Before Tax | £-1,223 | £-1,192 | £-1,105 | £-1,015 | £-893 | £-5,429 |
| Profit After Tax | £-1,223 | £-1,192 | £-1,105 | £-1,015 | £-893 | £-5,429 |
| Change In Property Value | £1,100 | £1,111 | £3,366 | £4,623 | £5,409 | £15,609 |
| Net Return | £-123 | £-81 | £2,261 | £3,608 | £4,516 | £10,181 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 13% | 30% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change