Flat
SO30
2 beds
1 bath
Sherborne Way, Hedge End SO30
Initial Investment
£93,450First YearProfit From Rental Income
£-1,599
↘ -2%After 5 Years
Change In Property Value
£37,735
↗ 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 | £9,876 | £10,074 | £10,325 | £10,583 | £10,848 | £51,706 |
| Total Expenses | £10,526 | £10,592 | £10,660 | £10,729 | £10,799 | £53,305 |
| Profit Before Tax | £-650 | £-518 | £-334 | £-146 | £50 | £-1,599 |
| Profit After Tax | £-650 | £-518 | £-334 | £-146 | £50 | £-1,599 |
| Change In Property Value | £3,800 | £3,876 | £7,907 | £10,279 | £11,872 | £37,735 |
| Net Return | £3,150 | £3,358 | £7,573 | £10,133 | £11,922 | £36,136 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 3% | 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