Terraced
SL7
2 beds
1 bath
Chapel Street, Marlow SL7
South East, England · SL7
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£12,976
↗ 8%After 5 Years
Change In Property Value
£72,371
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,500 | £25,883 | £26,530 | £27,193 | £28,009 | £133,113 |
| Total Expenses | £23,284 | £23,334 | £23,409 | £23,487 | £23,579 | £117,093 |
| Profit Before Tax | £2,216 | £2,549 | £3,120 | £3,706 | £4,430 | £16,020 |
| Profit After Tax | £1,795 | £2,064 | £2,527 | £3,002 | £3,588 | £12,976 |
| Change In Property Value | £5,100 | £5,151 | £15,608 | £21,434 | £25,078 | £72,371 |
| Net Return | £6,895 | £7,215 | £18,135 | £24,436 | £28,666 | £85,347 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 4% | 4% | 11% | 15% | 17% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change