Flat
SO18
2 beds
1 bath
Mansfield Park Street, Southampton SO18
South East, England · SO18
View property listing
Initial Investment
£41,950First YearProfit From Rental Income
£-25,288
↘ -60%After 5 Years
Change In Property Value
£19,370
↗ 14%After 5 Years
Return On Investment
-14%
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 | £2,604 | £2,643 | £2,709 | £2,777 | £2,860 | £13,593 |
| Total Expenses | £7,676 | £7,726 | £7,776 | £7,826 | £7,877 | £38,881 |
| Profit Before Tax | £-5,072 | £-5,083 | £-5,066 | £-5,049 | £-5,017 | £-25,288 |
| Profit After Tax | £-5,072 | £-5,083 | £-5,066 | £-5,049 | £-5,017 | £-25,288 |
| Change In Property Value | £1,365 | £1,379 | £4,177 | £5,737 | £6,712 | £19,370 |
| Net Return | £-3,707 | £-3,704 | £-889 | £688 | £1,695 | £-5,918 |
| Return From Rental Income (%) | -12% | -12% | -12% | -12% | -12% | -60% |
| Total Net Return (%) | -9% | -9% | -2% | 2% | 4% | -14% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change