Flat
SO14
1 bed
1 bath
Queensway, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£15,260
↗ 30%After 5 Years
Change In Property Value
£23,414
↗ 14%After 5 Years
Return On Investment
77%
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 | £13,200 | £13,398 | £13,733 | £14,076 | £14,499 | £68,906 |
| Total Expenses | £9,866 | £9,932 | £10,009 | £10,087 | £10,172 | £50,066 |
| Profit Before Tax | £3,334 | £3,466 | £3,724 | £3,989 | £4,327 | £18,840 |
| Profit After Tax | £2,700 | £2,807 | £3,017 | £3,231 | £3,505 | £15,260 |
| Change In Property Value | £1,650 | £1,667 | £5,049 | £6,935 | £8,114 | £23,414 |
| Net Return | £4,350 | £4,474 | £8,066 | £10,166 | £11,618 | £38,675 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change