Flat
SO16
1 bed
1 bath
Winchester Road, Southampton SO16
South East, England · SO16
View property listing
Initial Investment
£46,000First YearProfit From Rental Income
£-8,619
↘ -19%After 5 Years
Change In Property Value
£21,286
↗ 14%After 5 Years
Return On Investment
28%
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 | £7,500 | £7,612 | £7,803 | £7,998 | £8,238 | £39,151 |
| Total Expenses | £9,401 | £9,475 | £9,552 | £9,630 | £9,712 | £47,770 |
| Profit Before Tax | £-1,901 | £-1,862 | £-1,749 | £-1,632 | £-1,474 | £-8,619 |
| Profit After Tax | £-1,901 | £-1,862 | £-1,749 | £-1,632 | £-1,474 | £-8,619 |
| Change In Property Value | £1,500 | £1,515 | £4,590 | £6,304 | £7,376 | £21,286 |
| Net Return | £-401 | £-347 | £2,842 | £4,672 | £5,902 | £12,667 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -1% | -1% | 6% | 10% | 13% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change