Flat
SL5
2 beds
2 baths
Lynwood Village, Ascot SL5
South East, England · SL5
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£18,599
↗ 14%After 5 Years
Change In Property Value
£56,762
↗ 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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £20,270 | £20,352 | £20,456 | £20,562 | £20,682 | £102,322 |
| Profit Before Tax | £3,730 | £4,008 | £4,513 | £5,031 | £5,679 | £22,962 |
| Profit After Tax | £3,021 | £3,246 | £3,656 | £4,075 | £4,600 | £18,599 |
| Change In Property Value | £4,000 | £4,040 | £12,241 | £16,811 | £19,669 | £56,762 |
| Net Return | £7,021 | £7,286 | £15,897 | £20,886 | £24,270 | £75,361 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 5% | 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