Semi Detached
SL5
2 beds
2 baths
Rise Road, Ascot SL5
South East, England · SL5
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£7,415
↗ 4%After 5 Years
Change In Property Value
£74,500
↗ 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 | £24,672 | £25,042 | £25,668 | £26,310 | £27,099 | £128,791 |
| Total Expenses | £23,797 | £23,845 | £23,918 | £23,994 | £24,083 | £119,637 |
| Profit Before Tax | £875 | £1,197 | £1,750 | £2,316 | £3,016 | £9,154 |
| Profit After Tax | £709 | £970 | £1,417 | £1,876 | £2,443 | £7,415 |
| Change In Property Value | £5,250 | £5,303 | £16,067 | £22,065 | £25,816 | £74,500 |
| Net Return | £5,959 | £6,272 | £17,484 | £23,941 | £28,259 | £81,915 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 3% | 4% | 10% | 14% | 16% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change