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

£-3,362

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£21,995

↗ 14%After 5 Years

Return On Investment

39%

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	£8,052	£8,173	£8,377	£8,587	£8,844	£42,033
Total Expenses	£8,955	£9,013	£9,076	£9,141	£9,210	£45,395
Profit Before Tax	£-903	£-840	£-699	£-555	£-365	£-3,362
Profit After Tax	£-903	£-840	£-699	£-555	£-365	£-3,362
Change In Property Value	£1,550	£1,566	£4,743	£6,514	£7,622	£21,995
Net Return	£647	£725	£4,044	£5,960	£7,256	£18,633
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	1%	2%	9%	13%	15%	39%

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