Flat
SO30
2 beds
2 baths
White's Way, Hedge End, Southampton, Hampshire SO30
Initial Investment
£98,800First YearProfit From Rental Income
£-50,118
↘ -51%After 5 Years
Change In Property Value
£39,721
↗ 20%After 5 Years
Return On Investment
-11%
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 | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £9,935 | £9,981 | £10,024 | £10,068 | £10,110 | £50,118 |
| Profit Before Tax | £-9,935 | £-9,981 | £-10,024 | £-10,068 | £-10,110 | £-50,118 |
| Profit After Tax | £-9,935 | £-9,981 | £-10,024 | £-10,068 | £-10,110 | £-50,118 |
| Change In Property Value | £4,000 | £4,080 | £8,323 | £10,820 | £12,497 | £39,721 |
| Net Return | £-5,935 | £-5,901 | £-1,701 | £752 | £2,387 | £-10,398 |
| Return From Rental Income (%) | -10% | -10% | -10% | -10% | -10% | -51% |
| Total Net Return (%) | -6% | -6% | -2% | 1% | 2% | -11% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change