Flat
SO14
2 beds
1 bath
Cranbury Terrace, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£49,000First YearProfit From Rental Income
£-10,878
↘ -22%After 5 Years
Change In Property Value
£22,705
↗ 14%After 5 Years
Return On Investment
24%
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 | £7,608 | £7,722 | £7,915 | £8,113 | £8,356 | £39,715 |
| Total Expenses | £9,959 | £10,036 | £10,116 | £10,199 | £10,284 | £50,593 |
| Profit Before Tax | £-2,351 | £-2,314 | £-2,201 | £-2,086 | £-1,927 | £-10,878 |
| Profit After Tax | £-2,351 | £-2,314 | £-2,201 | £-2,086 | £-1,927 | £-10,878 |
| Change In Property Value | £1,600 | £1,616 | £4,896 | £6,724 | £7,868 | £22,705 |
| Net Return | £-751 | £-698 | £2,695 | £4,639 | £5,940 | £11,826 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | -2% | -1% | 6% | 9% | 12% | 24% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change