Flat
SO14
1 bed
1 bath
Briton Street, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-4,120
↘ -11%After 5 Years
Change In Property Value
£17,738
↗ 14%After 5 Years
Return On Investment
35%
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 | £6,624 | £6,723 | £6,891 | £7,064 | £7,276 | £34,578 |
| Total Expenses | £7,622 | £7,678 | £7,737 | £7,799 | £7,862 | £38,698 |
| Profit Before Tax | £-998 | £-954 | £-846 | £-735 | £-587 | £-4,120 |
| Profit After Tax | £-998 | £-954 | £-846 | £-735 | £-587 | £-4,120 |
| Change In Property Value | £1,250 | £1,263 | £3,825 | £5,254 | £6,147 | £17,738 |
| Net Return | £252 | £308 | £2,979 | £4,519 | £5,560 | £13,618 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 14% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change