Flat
SO14
2 beds
1 bath
Canute Road, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£43,000First YearProfit From Rental Income
£12,657
↗ 29%After 5 Years
Change In Property Value
£19,867
↗ 14%After 5 Years
Return On Investment
76%
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 | £10,860 | £11,023 | £11,298 | £11,581 | £11,928 | £56,691 |
| Total Expenses | £8,101 | £8,150 | £8,209 | £8,270 | £8,335 | £41,065 |
| Profit Before Tax | £2,760 | £2,873 | £3,089 | £3,311 | £3,593 | £15,626 |
| Profit After Tax | £2,235 | £2,327 | £2,502 | £2,682 | £2,910 | £12,657 |
| Change In Property Value | £1,400 | £1,414 | £4,284 | £5,884 | £6,884 | £19,867 |
| Net Return | £3,635 | £3,741 | £6,787 | £8,566 | £9,794 | £32,523 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 8% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change