Flat
SO18
1 bed
1 bath
Mansfield Park Street, Southampton, Hampshire SO18
South East, England · SO18
View property listing
Initial Investment
£17,380First YearProfit From Rental Income
£-7,969
↘ -46%After 5 Years
Change In Property Value
£7,748
↗ 14%After 5 Years
Return On Investment
-1%
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 | £2,832 | £2,874 | £2,946 | £3,020 | £3,111 | £14,783 |
| Total Expenses | £4,449 | £4,500 | £4,550 | £4,601 | £4,653 | £22,753 |
| Profit Before Tax | £-1,617 | £-1,625 | £-1,604 | £-1,581 | £-1,542 | £-7,969 |
| Profit After Tax | £-1,617 | £-1,625 | £-1,604 | £-1,581 | £-1,542 | £-7,969 |
| Change In Property Value | £546 | £551 | £1,671 | £2,295 | £2,685 | £7,748 |
| Net Return | £-1,071 | £-1,074 | £67 | £714 | £1,143 | £-222 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -6% | -6% | 0% | 4% | 7% | -1% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change