Flat
SL5
2 beds
2 baths
Rise Road, Ascot SL5
South East, England · SL5
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£27,055
↗ 16%After 5 Years
Change In Property Value
£74,500
↗ 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 | £31,500 | £31,972 | £32,772 | £33,591 | £34,599 | £164,434 |
| Total Expenses | £25,979 | £26,073 | £26,196 | £26,321 | £26,465 | £131,034 |
| Profit Before Tax | £5,521 | £5,900 | £6,576 | £7,270 | £8,134 | £33,401 |
| Profit After Tax | £4,472 | £4,779 | £5,327 | £5,889 | £6,589 | £27,055 |
| Change In Property Value | £5,250 | £5,303 | £16,067 | £22,065 | £25,816 | £74,500 |
| Net Return | £9,722 | £10,081 | £21,393 | £27,953 | £32,404 | £101,554 |
| 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