Flat
SO16
2 beds
1 bath
Winchester Road, Southampton, Hampshire SO16
South East, England · SO16
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£-344
↘ -1%After 5 Years
Change In Property Value
£26,962
↗ 14%After 5 Years
Return On Investment
46%
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 | £9,504 | £9,647 | £9,888 | £10,135 | £10,439 | £49,612 |
| Total Expenses | £9,875 | £9,921 | £9,975 | £10,030 | £10,090 | £49,890 |
| Profit Before Tax | £-371 | £-274 | £-87 | £105 | £349 | £-277 |
| Profit After Tax | £-371 | £-274 | £-87 | £105 | £283 | £-344 |
| Change In Property Value | £1,900 | £1,919 | £5,815 | £7,985 | £9,343 | £26,962 |
| Net Return | £1,529 | £1,645 | £5,728 | £8,090 | £9,626 | £26,618 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 17% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change