Flat
SO17
0 beds
1 bath
Kitchener Road, Southampton SO17
South East, England · SO17
View property listing
Initial Investment
£32,500First YearProfit From Rental Income
£-6,128
↘ -19%After 5 Years
Change In Property Value
£14,900
↗ 14%After 5 Years
Return On Investment
27%
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 | £5,352 | £5,432 | £5,568 | £5,707 | £5,879 | £27,938 |
| Total Expenses | £6,701 | £6,755 | £6,812 | £6,869 | £6,929 | £34,066 |
| Profit Before Tax | £-1,349 | £-1,323 | £-1,244 | £-1,162 | £-1,051 | £-6,128 |
| Profit After Tax | £-1,349 | £-1,323 | £-1,244 | £-1,162 | £-1,051 | £-6,128 |
| Change In Property Value | £1,050 | £1,061 | £3,213 | £4,413 | £5,163 | £14,900 |
| Net Return | £-299 | £-262 | £1,970 | £3,251 | £4,112 | £8,772 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -1% | -1% | 6% | 10% | 13% | 27% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change