Flat
SL1
2 beds
1 bath
Park Street, Slough SL1
South East, England · SL1
View property listing
Initial Investment
£102,232First YearProfit From Rental Income
£13,534
↗ 13%After 5 Years
Change In Property Value
£46,112
↗ 14%After 5 Years
Return On Investment
58%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| 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 | £16,842 | £16,918 | £17,010 | £17,105 | £17,210 | £85,084 |
| Profit Before Tax | £2,658 | £2,875 | £3,277 | £3,690 | £4,209 | £16,708 |
| Profit After Tax | £2,153 | £2,329 | £2,655 | £2,989 | £3,409 | £13,534 |
| Change In Property Value | £3,250 | £3,282 | £9,944 | £13,657 | £15,979 | £46,112 |
| Net Return | £5,402 | £5,611 | £12,599 | £16,646 | £19,388 | £59,645 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 19% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change