Flat SO14 1 bed 1 bath

Lower Canal Walk, Southampton SO14

South East, England · SO14

Initial Investment

First Year

£25,000First Year

Profit From Rental Income

After 5 Years

£-6,412

↘ -26%After 5 Years

Change In Property Value

After 5 Years

£11,352

↗ 14%After 5 Years

Return On Investment

20%

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	£4,236	£4,300	£4,407	£4,517	£4,653	£22,112
Total Expenses	£5,598	£5,650	£5,704	£5,759	£5,815	£28,525
Profit Before Tax	£-1,362	£-1,350	£-1,297	£-1,241	£-1,162	£-6,412
Profit After Tax	£-1,362	£-1,350	£-1,297	£-1,241	£-1,162	£-6,412
Change In Property Value	£800	£808	£2,448	£3,362	£3,934	£11,352
Net Return	£-562	£-542	£1,152	£2,121	£2,772	£4,940
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-26%
Total Net Return (%)	-2%	-2%	5%	8%	11%	20%

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