Flat
SL3
2 beds
1 bath
Shelley Close, Langley, Berkshire SL3
South East, England · SL3
View property listing
Initial Investment
£93,325First YearProfit From Rental Income
£28,386
↗ 30%After 5 Years
Change In Property Value
£42,500
↗ 14%After 5 Years
Return On Investment
76%
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 | £23,244 | £23,593 | £24,182 | £24,787 | £25,531 | £121,337 |
| Total Expenses | £17,031 | £17,131 | £17,251 | £17,373 | £17,508 | £86,293 |
| Profit Before Tax | £6,213 | £6,462 | £6,932 | £7,414 | £8,023 | £35,044 |
| Profit After Tax | £5,032 | £5,234 | £5,615 | £6,005 | £6,499 | £28,386 |
| Change In Property Value | £2,995 | £3,025 | £9,166 | £12,587 | £14,727 | £42,500 |
| Net Return | £8,027 | £8,259 | £14,780 | £18,593 | £21,226 | £70,886 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change