Flat
SO14
2 beds
1 bath
Empress Heights, College Street, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£69,700First YearProfit From Rental Income
£-7,750
↘ -11%After 5 Years
Change In Property Value
£32,496
↗ 14%After 5 Years
Return On Investment
36%
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 | £12,132 | £12,314 | £12,622 | £12,937 | £13,325 | £63,331 |
| Total Expenses | £13,999 | £14,102 | £14,212 | £14,325 | £14,443 | £71,081 |
| Profit Before Tax | £-1,867 | £-1,788 | £-1,591 | £-1,388 | £-1,117 | £-7,750 |
| Profit After Tax | £-1,867 | £-1,788 | £-1,591 | £-1,388 | £-1,117 | £-7,750 |
| Change In Property Value | £2,290 | £2,313 | £7,008 | £9,624 | £11,261 | £32,496 |
| Net Return | £423 | £525 | £5,418 | £8,237 | £10,143 | £24,746 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change