Flat
SO17
2 beds
2 baths
Alexander Place, The Avenue, Southampton SO17
South East, England · SO17
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-47
↗ 0%After 5 Years
Change In Property Value
£42,571
↗ 14%After 5 Years
Return On Investment
45%
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 | £15,300 | £15,529 | £15,918 | £16,316 | £16,805 | £79,868 |
| Total Expenses | £15,776 | £15,852 | £15,941 | £16,033 | £16,132 | £79,734 |
| Profit Before Tax | £-476 | £-323 | £-24 | £283 | £674 | £134 |
| Profit After Tax | £-476 | £-323 | £-24 | £229 | £546 | £-47 |
| Change In Property Value | £3,000 | £3,030 | £9,181 | £12,608 | £14,752 | £42,571 |
| Net Return | £2,525 | £2,707 | £9,157 | £12,838 | £15,297 | £42,524 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 16% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change