Flat SL5 2 beds 2 baths

Lynwood Village, Ascot SL5

South East, England · SL5

Initial Investment

First Year

£203,750First Year

Profit From Rental Income

After 5 Years

£33,143

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£87,271

↗ 14%After 5 Years

Return On Investment

59%

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	£36,900	£37,453	£38,390	£39,350	£40,530	£192,623
Total Expenses	£30,090	£30,191	£30,328	£30,468	£30,629	£151,706
Profit Before Tax	£6,810	£7,262	£8,062	£8,882	£9,901	£40,917
Profit After Tax	£5,516	£5,882	£6,530	£7,194	£8,020	£33,143
Change In Property Value	£6,150	£6,212	£18,821	£25,847	£30,241	£87,271
Net Return	£11,666	£12,094	£25,351	£33,041	£38,262	£120,414
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	6%	6%	12%	16%	19%	59%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change