Flat
SO15
1 bed
1 bath
|Ref: L820888|, Millbrook Road West, Southampton SO15
South East, England · SO15
View property listing
Initial Investment
£42,400First YearProfit From Rental Income
£-4,105
↘ -10%After 5 Years
Change In Property Value
£19,583
↗ 14%After 5 Years
Return On Investment
37%
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 | £7,176 | £7,284 | £7,466 | £7,652 | £7,882 | £37,460 |
| Total Expenses | £8,193 | £8,250 | £8,311 | £8,373 | £8,439 | £41,565 |
| Profit Before Tax | £-1,017 | £-966 | £-845 | £-721 | £-557 | £-4,105 |
| Profit After Tax | £-1,017 | £-966 | £-845 | £-721 | £-557 | £-4,105 |
| Change In Property Value | £1,380 | £1,394 | £4,223 | £5,800 | £6,786 | £19,583 |
| Net Return | £363 | £428 | £3,378 | £5,079 | £6,229 | £15,477 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change