Detached
SL1
2 beds
1 bath
Park Street, Slough SL1
South East, England · SL1
View property listing
Initial Investment
£102,232First YearProfit From Rental Income
£19,878
↗ 19%After 5 Years
Change In Property Value
£46,112
↗ 14%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 | £19,500 | £19,792 | £20,287 | £20,794 | £21,418 | £101,793 |
| Total Expenses | £15,342 | £15,383 | £15,443 | £15,505 | £15,578 | £77,252 |
| Profit Before Tax | £4,158 | £4,409 | £4,844 | £5,289 | £5,840 | £24,541 |
| Profit After Tax | £3,368 | £3,572 | £3,924 | £4,284 | £4,731 | £19,878 |
| Change In Property Value | £3,250 | £3,282 | £9,944 | £13,657 | £15,979 | £46,112 |
| Net Return | £6,617 | £6,854 | £13,868 | £17,941 | £20,709 | £65,990 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 6% | 7% | 14% | 18% | 20% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change