Flat SO18 2 beds 1 bath

Mansfield Park Street, Southampton SO18

South East, England · SO18

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£-36,892

↘ -62%After 5 Years

Change In Property Value

After 5 Years

£27,671

↗ 14%After 5 Years

Return On Investment

-15%

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	£2,604	£2,643	£2,709	£2,777	£2,860	£13,593
Total Expenses	£9,997	£10,047	£10,096	£10,147	£10,198	£50,486
Profit Before Tax	£-7,393	£-7,404	£-7,387	£-7,370	£-7,338	£-36,892
Profit After Tax	£-7,393	£-7,404	£-7,387	£-7,370	£-7,338	£-36,892
Change In Property Value	£1,950	£1,970	£5,968	£8,195	£9,589	£27,671
Net Return	£-5,443	£-5,434	£-1,420	£825	£2,251	£-9,221
Return From Rental Income (%)	-12%	-12%	-12%	-12%	-12%	-62%
Total Net Return (%)	-9%	-9%	-2%	1%	4%	-15%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change