Flat
SO14
1 bed
1 bath
Old Mill Lane, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-1,828
↘ -4%After 5 Years
Change In Property Value
£24,124
↗ 14%After 5 Years
Return On Investment
43%
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 | £9,012 | £9,147 | £9,376 | £9,610 | £9,899 | £47,044 |
| Total Expenses | £9,646 | £9,705 | £9,771 | £9,839 | £9,910 | £48,871 |
| Profit Before Tax | £-634 | £-558 | £-395 | £-228 | £-12 | £-1,828 |
| Profit After Tax | £-634 | £-558 | £-395 | £-228 | £-12 | £-1,828 |
| Change In Property Value | £1,700 | £1,717 | £5,203 | £7,145 | £8,359 | £24,124 |
| Net Return | £1,066 | £1,159 | £4,807 | £6,916 | £8,348 | £22,296 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -4% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change