Flat
SO17
2 beds
1 bath
Autumn Place, Winn Road, Southampton, Hampshire SO17
South East, England · SO17
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£16,486
↗ 27%After 5 Years
Change In Property Value
£28,381
↗ 14%After 5 Years
Return On Investment
74%
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 | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £11,435 | £11,504 | £11,585 | £11,667 | £11,758 | £57,948 |
| Profit Before Tax | £3,565 | £3,721 | £4,021 | £4,328 | £4,718 | £20,354 |
| Profit After Tax | £2,888 | £3,014 | £3,257 | £3,506 | £3,821 | £16,486 |
| Change In Property Value | £2,000 | £2,020 | £6,121 | £8,406 | £9,835 | £28,381 |
| Net Return | £4,888 | £5,034 | £9,378 | £11,912 | £13,656 | £44,867 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 8% | 8% | 15% | 20% | 22% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change