Flat
SO16
2 beds
1 bath
Evenlode Road, Southampton, Hampshire SO16
South East, England · SO16
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-2,673
↘ -5%After 5 Years
Change In Property Value
£24,124
↗ 14%After 5 Years
Return On Investment
41%
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 | £8,832 | £8,964 | £9,189 | £9,418 | £9,701 | £46,104 |
| Total Expenses | £9,628 | £9,687 | £9,753 | £9,819 | £9,890 | £48,777 |
| Profit Before Tax | £-796 | £-723 | £-564 | £-401 | £-189 | £-2,673 |
| Profit After Tax | £-796 | £-723 | £-564 | £-401 | £-189 | £-2,673 |
| Change In Property Value | £1,700 | £1,717 | £5,203 | £7,145 | £8,359 | £24,124 |
| Net Return | £904 | £994 | £4,639 | £6,744 | £8,170 | £21,450 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | 0% | -5% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change