Flat
SO15
1 bed
1 bath
Hulse Road, Southampton, Hampshire SO15
South East, England · SO15
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-4,117
↘ -11%After 5 Years
Change In Property Value
£17,028
↗ 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 | £6,240 | £6,334 | £6,492 | £6,654 | £6,854 | £32,574 |
| Total Expenses | £7,229 | £7,281 | £7,336 | £7,393 | £7,452 | £36,691 |
| Profit Before Tax | £-989 | £-947 | £-844 | £-739 | £-598 | £-4,117 |
| Profit After Tax | £-989 | £-947 | £-844 | £-739 | £-598 | £-4,117 |
| Change In Property Value | £1,200 | £1,212 | £3,672 | £5,043 | £5,901 | £17,028 |
| Net Return | £211 | £265 | £2,828 | £4,305 | £5,302 | £12,911 |
| Return From Rental Income (%) | -3% | -3% | -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