Flat
SO18
1 bed
1 bath
Meggeson Avenue, Southampton SO18
South East, England · SO18
View property listing
Initial Investment
£37,000First YearProfit From Rental Income
£-421
↘ -1%After 5 Years
Change In Property Value
£17,028
↗ 14%After 5 Years
Return On Investment
45%
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 | £6,240 | £6,334 | £6,492 | £6,654 | £6,854 | £32,574 |
| Total Expenses | £6,521 | £6,556 | £6,597 | £6,638 | £6,682 | £32,994 |
| Profit Before Tax | £-281 | £-223 | £-105 | £16 | £172 | £-421 |
| Profit After Tax | £-281 | £-223 | £-105 | £16 | £172 | £-421 |
| Change In Property Value | £1,200 | £1,212 | £3,672 | £5,043 | £5,901 | £17,028 |
| Net Return | £919 | £989 | £3,568 | £5,060 | £6,073 | £16,608 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 2% | 3% | 10% | 14% | 16% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change