Flat
SO14
2 beds
2 baths
Canute Road, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£54,400First YearProfit From Rental Income
£3,983
↗ 7%After 5 Years
Change In Property Value
£30,290
↗ 17%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,432 | £9,573 | £9,717 | £9,960 | £10,209 | £48,892 |
| Total Expenses | £8,670 | £8,734 | £8,790 | £8,856 | £8,924 | £43,974 |
| Profit Before Tax | £762 | £839 | £927 | £1,104 | £1,285 | £4,917 |
| Profit After Tax | £617 | £680 | £751 | £894 | £1,041 | £3,983 |
| Change In Property Value | £1,780 | £5,393 | £7,407 | £8,666 | £7,044 | £30,290 |
| Net Return | £2,397 | £6,073 | £8,158 | £9,560 | £8,085 | £34,273 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 4% | 11% | 15% | 18% | 15% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change