Flat
SL7
1 bed
1 bath
Chapel Street, Marlow SL7
South East, England · SL7
View property listing
Initial Investment
£94,375First YearProfit From Rental Income
£6,986
↗ 7%After 5 Years
Change In Property Value
£51,476
↗ 17%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,520 | £14,738 | £14,959 | £15,333 | £15,716 | £75,266 |
| Total Expenses | £13,185 | £13,257 | £13,320 | £13,399 | £13,480 | £66,641 |
| Profit Before Tax | £1,335 | £1,481 | £1,639 | £1,934 | £2,236 | £8,625 |
| Profit After Tax | £1,081 | £1,200 | £1,328 | £1,566 | £1,811 | £6,986 |
| Change In Property Value | £3,025 | £9,166 | £12,588 | £14,728 | £11,970 | £51,476 |
| Net Return | £4,106 | £10,365 | £13,915 | £16,294 | £13,781 | £58,462 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 4% | 11% | 15% | 17% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change