Semi Detached
SL5
2 beds
2 baths
Rise Road, Ascot SL5
South East, England · SL5
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£22,703
↗ 13%After 5 Years
Change In Property Value
£89,339
↗ 17%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,672 | £25,042 | £25,418 | £26,053 | £26,704 | £127,889 |
| Total Expenses | £19,859 | £19,909 | £19,956 | £20,030 | £20,106 | £99,861 |
| Profit Before Tax | £4,813 | £5,133 | £5,461 | £6,023 | £6,598 | £28,029 |
| Profit After Tax | £3,898 | £4,158 | £4,424 | £4,878 | £5,345 | £22,703 |
| Change In Property Value | £5,250 | £15,908 | £21,846 | £25,560 | £20,775 | £89,339 |
| Net Return | £9,148 | £20,066 | £26,270 | £30,439 | £26,119 | £112,042 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 5% | 12% | 15% | 18% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change