Flat SO14 2 beds 1 bath

Cranbury Terrace, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£47,500First Year

Profit From Rental Income

After 5 Years

£-2,573

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£21,995

↗ 14%After 5 Years

Return On Investment

41%

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	£8,220	£8,343	£8,552	£8,766	£9,029	£42,910
Total Expenses	£8,972	£9,030	£9,094	£9,159	£9,228	£45,482
Profit Before Tax	£-752	£-687	£-542	£-393	£-199	£-2,573
Profit After Tax	£-752	£-687	£-542	£-393	£-199	£-2,573
Change In Property Value	£1,550	£1,566	£4,743	£6,514	£7,622	£21,995
Net Return	£798	£879	£4,202	£6,121	£7,422	£19,422
Return From Rental Income (%)	-2%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	2%	2%	9%	13%	16%	41%

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