Flat SO14 2 beds 1 bath

Canute Road, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£50,500First Year

Profit From Rental Income

After 5 Years

£-2,076

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£23,414

↗ 14%After 5 Years

Return On Investment

42%

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	£8,748	£8,879	£9,101	£9,329	£9,609	£45,666
Total Expenses	£9,421	£9,480	£9,545	£9,612	£9,683	£47,742
Profit Before Tax	£-673	£-601	£-444	£-283	£-74	£-2,076
Profit After Tax	£-673	£-601	£-444	£-283	£-74	£-2,076
Change In Property Value	£1,650	£1,667	£5,049	£6,935	£8,114	£23,414
Net Return	£977	£1,065	£4,605	£6,651	£8,039	£21,338
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	2%	2%	9%	13%	16%	42%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change