Flat
SO19
2 beds
1 bath
John Thornycroft Road, Southampton, Hampshire SO19
South East, England · SO19
View property listing
Initial Investment
£26,200First YearProfit From Rental Income
£-7,375
↘ -28%After 5 Years
Change In Property Value
£11,920
↗ 14%After 5 Years
Return On Investment
17%
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 | £4,200 | £4,263 | £4,370 | £4,479 | £4,613 | £21,925 |
| Total Expenses | £5,753 | £5,805 | £5,859 | £5,913 | £5,969 | £29,299 |
| Profit Before Tax | £-1,553 | £-1,542 | £-1,489 | £-1,435 | £-1,356 | £-7,375 |
| Profit After Tax | £-1,553 | £-1,542 | £-1,489 | £-1,435 | £-1,356 | £-7,375 |
| Change In Property Value | £840 | £848 | £2,571 | £3,530 | £4,131 | £11,920 |
| Net Return | £-713 | £-694 | £1,082 | £2,096 | £2,774 | £4,545 |
| Return From Rental Income (%) | -6% | -6% | -6% | -5% | -5% | -28% |
| Total Net Return (%) | -3% | -3% | 4% | 8% | 11% | 17% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change