Flat
SO30
1 bed
0 baths
"Milkcap House - Plot 9" at Woodlands Chase, Curbridge Way, Whiteley SO30
Initial Investment
£106,825First YearProfit From Rental Income
£-516
↗ 0%After 5 Years
Change In Property Value
£42,700
↗ 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 | £11,172 | £11,395 | £11,680 | £11,972 | £12,272 | £58,492 |
| Total Expenses | £11,647 | £11,716 | £11,787 | £11,860 | £11,933 | £58,943 |
| Profit Before Tax | £-475 | £-320 | £-107 | £112 | £339 | £-451 |
| Profit After Tax | £-475 | £-320 | £-107 | £112 | £274 | £-516 |
| Change In Property Value | £4,300 | £4,386 | £8,947 | £11,632 | £13,435 | £42,700 |
| Net Return | £3,825 | £4,066 | £8,841 | £11,744 | £13,709 | £42,184 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| 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