Terraced
SL6
2 beds
1 bath
The Croft, Maidenhead SL6
South East, England · SL6
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£16,300
↗ 10%After 5 Years
Change In Property Value
£70,242
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,740 | £26,126 | £26,779 | £27,449 | £28,272 | £134,366 |
| Total Expenses | £22,713 | £22,763 | £22,839 | £22,917 | £23,010 | £114,243 |
| Profit Before Tax | £3,027 | £3,363 | £3,940 | £4,532 | £5,262 | £20,123 |
| Profit After Tax | £2,452 | £2,724 | £3,191 | £3,671 | £4,262 | £16,300 |
| Change In Property Value | £4,950 | £5,000 | £15,148 | £20,804 | £24,341 | £70,242 |
| Net Return | £7,402 | £7,723 | £18,340 | £24,474 | £28,603 | £86,542 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 5% | 5% | 11% | 15% | 18% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change