Semi Detached
SL5
2 beds
2 baths
Lynwood Village, Ascot SL5
South East, England · SL5
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£5,170
↗ 4%After 5 Years
Change In Property Value
£56,762
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,804 | £19,086 | £19,563 | £20,052 | £20,654 | £98,159 |
| Total Expenses | £18,250 | £18,290 | £18,349 | £18,408 | £18,479 | £91,777 |
| Profit Before Tax | £554 | £796 | £1,215 | £1,644 | £2,175 | £6,383 |
| Profit After Tax | £448 | £645 | £984 | £1,332 | £1,761 | £5,170 |
| Change In Property Value | £4,000 | £4,040 | £12,241 | £16,811 | £19,669 | £56,762 |
| Net Return | £4,448 | £4,685 | £13,225 | £18,143 | £21,431 | £61,932 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 3% | 4% | 10% | 14% | 17% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change