Flat
SO14
1 bed
1 bath
8 Anglesea Terrace, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-4,368
↘ -12%After 5 Years
Change In Property Value
£17,028
↗ 14%After 5 Years
Return On Investment
34%
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 | £6,360 | £6,455 | £6,617 | £6,782 | £6,986 | £33,200 |
| Total Expenses | £7,397 | £7,453 | £7,512 | £7,572 | £7,635 | £37,568 |
| Profit Before Tax | £-1,037 | £-997 | £-895 | £-790 | £-649 | £-4,368 |
| Profit After Tax | £-1,037 | £-997 | £-895 | £-790 | £-649 | £-4,368 |
| Change In Property Value | £1,200 | £1,212 | £3,672 | £5,043 | £5,901 | £17,028 |
| Net Return | £163 | £215 | £2,778 | £4,254 | £5,251 | £12,660 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 0% | 1% | 8% | 11% | 14% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change