Flat
SO14
0 beds
1 bath
Cranbury Place, Southampton SO14
South East, England · SO14
View property listing
Initial Investment
£40,000First YearProfit From Rental Income
£-3,871
↘ -10%After 5 Years
Change In Property Value
£18,448
↗ 14%After 5 Years
Return On Investment
36%
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 | £6,888 | £6,991 | £7,166 | £7,345 | £7,566 | £35,956 |
| Total Expenses | £7,847 | £7,903 | £7,963 | £8,025 | £8,090 | £39,828 |
| Profit Before Tax | £-959 | £-912 | £-797 | £-680 | £-524 | £-3,871 |
| Profit After Tax | £-959 | £-912 | £-797 | £-680 | £-524 | £-3,871 |
| Change In Property Value | £1,300 | £1,313 | £3,978 | £5,464 | £6,392 | £18,448 |
| Net Return | £341 | £401 | £3,181 | £4,784 | £5,868 | £14,576 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -10% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change