Flat
SO14
2 beds
2 baths
Lower Canal Walk, Southampton, Hampshire SO14
South East, England · SO14
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-671
↘ -1%After 5 Years
Change In Property Value
£30,509
↗ 14%After 5 Years
Return On Investment
46%
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 | £11,172 | £11,340 | £11,623 | £11,914 | £12,271 | £58,319 |
| Total Expenses | £11,647 | £11,710 | £11,781 | £11,854 | £11,933 | £58,926 |
| Profit Before Tax | £-475 | £-371 | £-158 | £59 | £338 | £-606 |
| Profit After Tax | £-475 | £-371 | £-158 | £59 | £274 | £-671 |
| Change In Property Value | £2,150 | £2,172 | £6,580 | £9,036 | £10,572 | £30,509 |
| Net Return | £1,675 | £1,801 | £6,421 | £9,095 | £10,846 | £29,839 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 17% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change