Flat
SO17
2 beds
2 baths
Winn Road, Highfield, Southampton, Hampshire SO17
South East, England · SO17
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£6,610
↗ 7%After 5 Years
Change In Property Value
£42,571
↗ 14%After 5 Years
Return On Investment
53%
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 | £14,239 | £14,280 | £14,336 | £14,394 | £14,460 | £71,708 |
| Profit Before Tax | £1,062 | £1,250 | £1,582 | £1,922 | £2,345 | £8,160 |
| Profit After Tax | £860 | £1,012 | £1,281 | £1,557 | £1,900 | £6,610 |
| Change In Property Value | £3,000 | £3,030 | £9,181 | £12,608 | £14,752 | £42,571 |
| Net Return | £3,860 | £4,042 | £10,462 | £14,165 | £16,652 | £49,181 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 18% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change