Detached SL5 2 beds 2 baths

Lynwood Village, Ascot SL5

South East, England · SL5

Initial Investment

First Year

£203,750First Year

Profit From Rental Income

After 5 Years

£40,904

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£104,654

↗ 17%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,592	£33,081	£33,577	£34,417	£35,277	£168,943
Total Expenses	£23,547	£23,608	£23,668	£23,762	£23,859	£118,445
Profit Before Tax	£9,045	£9,473	£9,909	£10,654	£11,418	£50,499
Profit After Tax	£7,327	£7,673	£8,026	£8,630	£9,248	£40,904
Change In Property Value	£6,150	£18,635	£25,591	£29,942	£24,336	£104,654
Net Return	£13,477	£26,307	£33,618	£38,572	£33,584	£145,558
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	7%	13%	16%	19%	16%	71%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change