Flat
SL5
2 beds
1 bath
Coworth Road, Sunningdale SL5
South East, England · SL5
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£28,407
↗ 16%After 5 Years
Change In Property Value
£77,338
↗ 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 | £32,700 | £33,190 | £34,020 | £34,871 | £35,917 | £170,698 |
| Total Expenses | £26,893 | £26,988 | £27,114 | £27,243 | £27,390 | £135,627 |
| Profit Before Tax | £5,807 | £6,203 | £6,906 | £7,628 | £8,527 | £35,071 |
| Profit After Tax | £4,704 | £5,024 | £5,594 | £6,179 | £6,907 | £28,407 |
| Change In Property Value | £5,450 | £5,505 | £16,679 | £22,905 | £26,799 | £77,338 |
| Net Return | £10,154 | £10,529 | £22,273 | £29,084 | £33,706 | £105,745 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 6% | 6% | 12% | 16% | 19% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change