Flat
SO15
1 bed
1 bath
Silverdale Court, Southampton SO15
South East, England · SO15
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-3,189
↘ -7%After 5 Years
Change In Property Value
£21,286
↗ 14%After 5 Years
Return On Investment
39%
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 | £7,800 | £7,917 | £8,115 | £8,318 | £8,567 | £40,717 |
| Total Expenses | £8,661 | £8,717 | £8,779 | £8,841 | £8,907 | £43,906 |
| Profit Before Tax | £-861 | £-800 | £-664 | £-523 | £-340 | £-3,189 |
| Profit After Tax | £-861 | £-800 | £-664 | £-523 | £-340 | £-3,189 |
| Change In Property Value | £1,500 | £1,515 | £4,590 | £6,304 | £7,376 | £21,286 |
| Net Return | £639 | £715 | £3,927 | £5,781 | £7,036 | £18,097 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 1% | 2% | 9% | 13% | 15% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change