Flat
SO17
1 bed
1 bath
Portswood Road, Southampton, Hampshire SO17
South East, England · SO17
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£8,834
↗ 40%After 5 Years
Change In Property Value
£9,933
↗ 14%After 5 Years
Return On Investment
85%
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 | £7,500 | £7,612 | £7,803 | £7,998 | £8,238 | £39,151 |
| Total Expenses | £5,527 | £5,585 | £5,646 | £5,710 | £5,777 | £28,245 |
| Profit Before Tax | £1,973 | £2,028 | £2,156 | £2,288 | £2,461 | £10,906 |
| Profit After Tax | £1,598 | £1,643 | £1,747 | £1,853 | £1,994 | £8,834 |
| Change In Property Value | £700 | £707 | £2,142 | £2,942 | £3,442 | £9,933 |
| Net Return | £2,298 | £2,350 | £3,889 | £4,795 | £5,436 | £18,767 |
| Return From Rental Income (%) | 7% | 7% | 8% | 8% | 9% | 40% |
| Total Net Return (%) | 10% | 11% | 18% | 22% | 25% | 85% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change