Flat
SO16
2 beds
1 bath
Lower Brownhill Road, Southampton, Hampshire SO16
South East, England · SO16
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£23,844
↗ 55%After 5 Years
Change In Property Value
£19,867
↗ 14%After 5 Years
Return On Investment
102%
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 | £8,995 | £9,062 | £9,142 | £9,223 | £9,312 | £45,733 |
| Profit Before Tax | £5,406 | £5,554 | £5,840 | £6,133 | £6,505 | £29,437 |
| Profit After Tax | £4,378 | £4,499 | £4,730 | £4,968 | £5,269 | £23,844 |
| Change In Property Value | £1,400 | £1,414 | £4,284 | £5,884 | £6,884 | £19,867 |
| Net Return | £5,778 | £5,913 | £9,015 | £10,852 | £12,153 | £43,711 |
| Return From Rental Income (%) | 10% | 10% | 11% | 12% | 12% | 55% |
| Total Net Return (%) | 13% | 14% | 21% | 25% | 28% | 102% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change