Flat
SO17
2 beds
2 baths
Portswood Road, Southampton, Hampshire SO17
South East, England · SO17
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£2,598
↗ 5%After 5 Years
Change In Property Value
£22,705
↗ 14%After 5 Years
Return On Investment
52%
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 | £8,160 | £8,282 | £8,489 | £8,702 | £8,963 | £42,596 |
| Total Expenses | £7,813 | £7,840 | £7,875 | £7,910 | £7,950 | £39,388 |
| Profit Before Tax | £347 | £442 | £615 | £791 | £1,013 | £3,208 |
| Profit After Tax | £281 | £358 | £498 | £641 | £820 | £2,598 |
| Change In Property Value | £1,600 | £1,616 | £4,896 | £6,724 | £7,868 | £22,705 |
| Net Return | £1,881 | £1,974 | £5,394 | £7,366 | £8,688 | £25,303 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 18% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change