Flat
SO14
1 bed
1 bath
Lower Canal Walk, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£3,268
↗ 10%After 5 Years
Change In Property Value
£15,609
↗ 14%After 5 Years
Return On Investment
56%
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 | £8,532 | £8,660 | £8,876 | £9,098 | £9,371 | £44,538 |
| Total Expenses | £7,942 | £8,018 | £8,098 | £8,180 | £8,265 | £40,504 |
| Profit Before Tax | £590 | £642 | £778 | £918 | £1,106 | £4,034 |
| Profit After Tax | £478 | £520 | £630 | £744 | £896 | £3,268 |
| Change In Property Value | £1,100 | £1,111 | £3,366 | £4,623 | £5,409 | £15,609 |
| Net Return | £1,578 | £1,631 | £3,997 | £5,367 | £6,305 | £18,877 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 19% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change