Flat
SO14
2 beds
1 bath
Imperial Apartments, South Western House, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£14,372
↗ 17%After 5 Years
Change In Property Value
£38,314
↗ 14%After 5 Years
Return On Investment
63%
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 | £17,400 | £17,661 | £18,103 | £18,555 | £19,112 | £90,830 |
| Total Expenses | £14,452 | £14,524 | £14,611 | £14,701 | £14,799 | £73,088 |
| Profit Before Tax | £2,948 | £3,137 | £3,491 | £3,854 | £4,313 | £17,743 |
| Profit After Tax | £2,388 | £2,541 | £2,828 | £3,122 | £3,493 | £14,372 |
| Change In Property Value | £2,700 | £2,727 | £8,263 | £11,348 | £13,277 | £38,314 |
| Net Return | £5,088 | £5,268 | £11,091 | £14,470 | £16,770 | £52,686 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 20% | 63% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change