Flat
SL3
2 beds
1 bath
Ormonde House, Priory Way, Datchet SL3
South East, England · SL3
View property listing
Initial Investment
£93,325First YearProfit From Rental Income
£31,617
↗ 34%After 5 Years
Change In Property Value
£42,500
↗ 14%After 5 Years
Return On Investment
79%
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 | £16,267 | £16,349 | £16,453 | £16,558 | £16,676 | £82,304 |
| Profit Before Tax | £6,977 | £7,243 | £7,730 | £8,229 | £8,854 | £39,033 |
| Profit After Tax | £5,651 | £5,867 | £6,261 | £6,665 | £7,172 | £31,617 |
| Change In Property Value | £2,995 | £3,025 | £9,166 | £12,587 | £14,727 | £42,500 |
| Net Return | £8,646 | £8,892 | £15,427 | £19,253 | £21,899 | £74,117 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 9% | 10% | 17% | 21% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change