Flat
SO17
1 bed
1 bath
Kitchener Road, Southampton SO17
South East, England · SO17
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£23,041
↗ 52%After 5 Years
Change In Property Value
£20,576
↗ 14%After 5 Years
Return On Investment
98%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £9,193 | £9,260 | £9,340 | £9,421 | £9,510 | £46,725 |
| Profit Before Tax | £5,207 | £5,356 | £5,641 | £5,935 | £6,307 | £28,445 |
| Profit After Tax | £4,218 | £4,338 | £4,570 | £4,807 | £5,108 | £23,041 |
| Change In Property Value | £1,450 | £1,465 | £4,437 | £6,094 | £7,130 | £20,576 |
| Net Return | £5,668 | £5,802 | £9,007 | £10,901 | £12,238 | £43,617 |
| Return From Rental Income (%) | 9% | 10% | 10% | 11% | 11% | 52% |
| Total Net Return (%) | 13% | 13% | 20% | 24% | 28% | 98% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change