Flat
SO14
2 beds
1 bath
Canute Road, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£3,092
↗ 6%After 5 Years
Change In Property Value
£28,078
↗ 17%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,748 | £8,879 | £9,012 | £9,238 | £9,469 | £45,346 |
| Total Expenses | £8,184 | £8,247 | £8,301 | £8,365 | £8,431 | £41,528 |
| Profit Before Tax | £564 | £632 | £711 | £872 | £1,037 | £3,818 |
| Profit After Tax | £457 | £512 | £576 | £707 | £840 | £3,092 |
| Change In Property Value | £1,650 | £5,000 | £6,866 | £8,033 | £6,529 | £28,078 |
| Net Return | £2,107 | £5,512 | £7,442 | £8,740 | £7,370 | £31,170 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 4% | 11% | 15% | 17% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change