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
£-3,374
↘ -8%After 5 Years
Change In Property Value
£19,867
↗ 14%After 5 Years
Return On Investment
38%
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 | £7,416 | £7,527 | £7,715 | £7,908 | £8,146 | £38,713 |
| Total Expenses | £8,296 | £8,353 | £8,415 | £8,478 | £8,545 | £42,087 |
| Profit Before Tax | £-880 | £-826 | £-700 | £-570 | £-399 | £-3,374 |
| Profit After Tax | £-880 | £-826 | £-700 | £-570 | £-399 | £-3,374 |
| Change In Property Value | £1,400 | £1,414 | £4,284 | £5,884 | £6,884 | £19,867 |
| Net Return | £520 | £588 | £3,585 | £5,314 | £6,485 | £16,492 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change