Flat
SO16
2 beds
1 bath
Wimpson Lane, Southampton SO16
South East, England · SO16
View property listing
Initial Investment
£44,500First YearProfit From Rental Income
£-1,125
↘ -3%After 5 Years
Change In Property Value
£20,576
↗ 14%After 5 Years
Return On Investment
44%
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 | £7,248 | £7,357 | £7,541 | £7,729 | £7,961 | £37,836 |
| Total Expenses | £7,706 | £7,745 | £7,790 | £7,835 | £7,885 | £38,960 |
| Profit Before Tax | £-458 | £-388 | £-249 | £-106 | £76 | £-1,125 |
| Profit After Tax | £-458 | £-388 | £-249 | £-106 | £76 | £-1,125 |
| Change In Property Value | £1,450 | £1,465 | £4,437 | £6,094 | £7,130 | £20,576 |
| Net Return | £992 | £1,076 | £4,189 | £5,988 | £7,206 | £19,452 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change