Flat
SO30
2 beds
2 baths
Barrowfields Close, West End, Southampton SO30
Initial Investment
£104,150First YearProfit From Rental Income
£-702
↘ -1%After 5 Years
Change In Property Value
£41,707
↗ 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 | £10,920 | £11,138 | £11,417 | £11,702 | £11,995 | £57,172 |
| Total Expenses | £11,424 | £11,492 | £11,562 | £11,635 | £11,707 | £57,819 |
| Profit Before Tax | £-504 | £-353 | £-146 | £67 | £288 | £-647 |
| Profit After Tax | £-504 | £-353 | £-146 | £67 | £233 | £-702 |
| Change In Property Value | £4,200 | £4,284 | £8,739 | £11,361 | £13,122 | £41,707 |
| Net Return | £3,696 | £3,931 | £8,594 | £11,429 | £13,356 | £41,005 |
| 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