Flat
SO15
0 beds
1 bath
Hill Lane, Southampton SO15
South East, England · SO15
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-7,496
↘ -37%After 5 Years
Change In Property Value
£9,224
↗ 14%After 5 Years
Return On Investment
8%
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 | £3,372 | £3,423 | £3,508 | £3,596 | £3,704 | £17,602 |
| Total Expenses | £4,916 | £4,967 | £5,019 | £5,071 | £5,125 | £25,098 |
| Profit Before Tax | £-1,544 | £-1,545 | £-1,511 | £-1,475 | £-1,421 | £-7,496 |
| Profit After Tax | £-1,544 | £-1,545 | £-1,511 | £-1,475 | £-1,421 | £-7,496 |
| Change In Property Value | £650 | £657 | £1,989 | £2,732 | £3,196 | £9,224 |
| Net Return | £-894 | £-888 | £479 | £1,256 | £1,775 | £1,728 |
| Return From Rental Income (%) | -8% | -8% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -4% | -4% | 2% | 6% | 9% | 8% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change