Flat
SO30
1 bed
0 baths
"Milkcap House - Plot 6" at Woodlands Chase, Curbridge Way, Whiteley SO30
Initial Investment
£105,487First YearProfit From Rental Income
£-636
↘ -1%After 5 Years
Change In Property Value
£42,203
↗ 20%After 5 Years
Return On Investment
39%
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 | £11,040 | £11,261 | £11,542 | £11,831 | £12,127 | £57,801 |
| Total Expenses | £11,535 | £11,603 | £11,674 | £11,747 | £11,819 | £58,378 |
| Profit Before Tax | £-495 | £-342 | £-132 | £84 | £308 | £-577 |
| Profit After Tax | £-495 | £-342 | £-132 | £84 | £249 | £-636 |
| Change In Property Value | £4,250 | £4,335 | £8,843 | £11,496 | £13,278 | £42,203 |
| Net Return | £3,755 | £3,993 | £8,712 | £11,580 | £13,527 | £41,567 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 4% | 4% | 8% | 11% | 13% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change