Flat
SO16
1 bed
1 bath
Romsey Road, Maybush, Southampton, Hampshire SO16
South East, England · SO16
View property listing
Initial Investment
£38,500First YearProfit From Rental Income
£-3,058
↘ -8%After 5 Years
Change In Property Value
£17,738
↗ 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 | £6,252 | £6,346 | £6,504 | £6,667 | £6,867 | £32,636 |
| Total Expenses | £7,047 | £7,090 | £7,137 | £7,185 | £7,236 | £35,695 |
| Profit Before Tax | £-795 | £-744 | £-632 | £-518 | £-369 | £-3,058 |
| Profit After Tax | £-795 | £-744 | £-632 | £-518 | £-369 | £-3,058 |
| Change In Property Value | £1,250 | £1,263 | £3,825 | £5,254 | £6,147 | £17,738 |
| Net Return | £455 | £519 | £3,193 | £4,735 | £5,777 | £14,680 |
| 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