Flat
SO17
2 beds
1 bath
Westwood Road, Southampton, Hampshire SO17
South East, England · SO17
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£-1,757
↘ -3%After 5 Years
Change In Property Value
£29,800
↗ 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 | £10,716 | £10,877 | £11,149 | £11,427 | £11,770 | £55,939 |
| Total Expenses | £11,403 | £11,465 | £11,536 | £11,607 | £11,684 | £57,696 |
| Profit Before Tax | £-687 | £-589 | £-387 | £-180 | £86 | £-1,757 |
| Profit After Tax | £-687 | £-589 | £-387 | £-180 | £86 | £-1,757 |
| Change In Property Value | £2,100 | £2,121 | £6,427 | £8,826 | £10,326 | £29,800 |
| Net Return | £1,413 | £1,532 | £6,040 | £8,646 | £10,412 | £28,043 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 16% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change