Flat
SO19
3 beds
2 baths
Fairbourne Court, Denyer Walk, Southampton SO19
South East, England · SO19
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£1,940
↗ 2%After 5 Years
Change In Property Value
£39,733
↗ 14%After 5 Years
Return On Investment
48%
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 | £14,556 | £14,774 | £15,144 | £15,522 | £15,988 | £75,984 |
| Total Expenses | £14,565 | £14,632 | £14,712 | £14,794 | £14,883 | £73,587 |
| Profit Before Tax | £-9 | £142 | £431 | £728 | £1,105 | £2,398 |
| Profit After Tax | £-9 | £115 | £349 | £590 | £895 | £1,940 |
| Change In Property Value | £2,800 | £2,828 | £8,569 | £11,768 | £13,768 | £39,733 |
| Net Return | £2,791 | £2,943 | £8,918 | £12,358 | £14,663 | £41,674 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 17% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change