Semi Detached
SO31
3 beds
1 bath
Heath Road, Locks Heath, Southampton SO31
Initial Investment
£382,299First YearProfit From Rental Income
£11,397
↗ 3%After 5 Years
Change In Property Value
£119,162
↗ 20%After 5 Years
Return On Investment
34%
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 | £28,800 | £29,376 | £30,110 | £30,863 | £31,635 | £150,784 |
| Total Expenses | £27,185 | £27,254 | £27,338 | £27,425 | £27,512 | £136,714 |
| Profit Before Tax | £1,615 | £2,122 | £2,772 | £3,439 | £4,122 | £14,070 |
| Profit After Tax | £1,308 | £1,719 | £2,245 | £2,785 | £3,339 | £11,397 |
| Change In Property Value | £12,000 | £12,240 | £24,970 | £32,460 | £37,492 | £119,162 |
| Net Return | £13,308 | £13,959 | £27,215 | £35,246 | £40,831 | £130,559 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 3% | 4% | 7% | 9% | 11% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change