Flat
SO15
1 bed
1 bath
|Ref: L776777|, Atherley Road, Southampton SO15
South East, England · SO15
View property listing
Initial Investment
£45,850First YearProfit From Rental Income
£-3,624
↘ -8%After 5 Years
Change In Property Value
£21,215
↗ 14%After 5 Years
Return On Investment
38%
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 | £7,764 | £7,880 | £8,077 | £8,279 | £8,528 | £40,529 |
| Total Expenses | £8,708 | £8,765 | £8,828 | £8,892 | £8,960 | £44,153 |
| Profit Before Tax | £-944 | £-885 | £-751 | £-613 | £-432 | £-3,624 |
| Profit After Tax | £-944 | £-885 | £-751 | £-613 | £-432 | £-3,624 |
| Change In Property Value | £1,495 | £1,510 | £4,575 | £6,283 | £7,351 | £21,215 |
| Net Return | £551 | £625 | £3,825 | £5,670 | £6,919 | £17,591 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change