Flat SO14 2 beds 1 bath

Canute Road, Southampton, Hampshire SO14

South East, England · SO14

Initial Investment

First Year

£43,000First Year

Profit From Rental Income

After 5 Years

£-555

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£19,867

↗ 14%After 5 Years

Return On Investment

45%

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	£7,416	£7,527	£7,715	£7,908	£8,146	£38,713
Total Expenses	£7,756	£7,801	£7,851	£7,902	£7,957	£39,267
Profit Before Tax	£-340	£-274	£-136	£6	£188	£-555
Profit After Tax	£-340	£-274	£-136	£6	£188	£-555
Change In Property Value	£1,400	£1,414	£4,284	£5,884	£6,884	£19,867
Net Return	£1,060	£1,140	£4,149	£5,890	£7,073	£19,312
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-1%
Total Net Return (%)	2%	3%	10%	14%	16%	45%

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