Flat
SO14
2 beds
1 bath
Cranbury Terrace, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£47,500First YearProfit From Rental Income
£-6,576
↘ -14%After 5 Years
Change In Property Value
£21,995
↗ 14%After 5 Years
Return On Investment
32%
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 | £7,368 | £7,479 | £7,665 | £7,857 | £8,093 | £38,462 |
| Total Expenses | £8,886 | £8,943 | £9,005 | £9,068 | £9,134 | £45,038 |
| Profit Before Tax | £-1,518 | £-1,465 | £-1,340 | £-1,211 | £-1,042 | £-6,576 |
| Profit After Tax | £-1,518 | £-1,465 | £-1,340 | £-1,211 | £-1,042 | £-6,576 |
| Change In Property Value | £1,550 | £1,566 | £4,743 | £6,514 | £7,622 | £21,995 |
| Net Return | £32 | £101 | £3,404 | £5,303 | £6,580 | £15,419 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change