Flat
SO18
2 beds
1 bath
Barnes Close, Southampton, Hampshire SO18
South East, England · SO18
View property listing
Initial Investment
£42,250First YearProfit From Rental Income
£-4,119
↘ -10%After 5 Years
Change In Property Value
£19,512
↗ 14%After 5 Years
Return On Investment
36%
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 | £7,152 | £7,259 | £7,441 | £7,627 | £7,856 | £37,334 |
| Total Expenses | £8,171 | £8,227 | £8,288 | £8,351 | £8,416 | £41,453 |
| Profit Before Tax | £-1,019 | £-968 | £-848 | £-724 | £-561 | £-4,119 |
| Profit After Tax | £-1,019 | £-968 | £-848 | £-724 | £-561 | £-4,119 |
| Change In Property Value | £1,375 | £1,389 | £4,208 | £5,779 | £6,761 | £19,512 |
| Net Return | £356 | £421 | £3,360 | £5,055 | £6,201 | £15,393 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change