Flat
SL6
2 beds
2 baths
Foxglove Drive, Maidenhead SL6
South East, England · SL6
View property listing
Initial Investment
£146,700First YearProfit From Rental Income
£18,023
↗ 12%After 5 Years
Change In Property Value
£76,916
↗ 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 | £22,596 | £22,935 | £23,279 | £23,861 | £24,457 | £117,128 |
| Total Expenses | £18,803 | £18,887 | £18,962 | £19,062 | £19,164 | £94,878 |
| Profit Before Tax | £3,793 | £4,048 | £4,317 | £4,799 | £5,293 | £22,251 |
| Profit After Tax | £3,073 | £3,279 | £3,497 | £3,887 | £4,287 | £18,023 |
| Change In Property Value | £4,520 | £13,696 | £18,809 | £22,006 | £17,886 | £76,916 |
| Net Return | £7,593 | £16,975 | £22,305 | £25,893 | £22,174 | £94,939 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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