Flat
SL6
2 beds
2 baths
Foxglove Drive, Maidenhead SL6
South East, England · SL6
View property listing
Initial Investment
£146,700First YearProfit From Rental Income
£43,900
↗ 30%After 5 Years
Change In Property Value
£64,141
↗ 14%After 5 Years
Return On Investment
74%
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 | £35,076 | £35,602 | £36,492 | £37,404 | £38,527 | £183,101 |
| Total Expenses | £25,449 | £25,593 | £25,769 | £25,948 | £26,145 | £128,904 |
| Profit Before Tax | £9,627 | £10,009 | £10,724 | £11,457 | £12,381 | £54,197 |
| Profit After Tax | £7,798 | £8,107 | £8,686 | £9,280 | £10,029 | £43,900 |
| Change In Property Value | £4,520 | £4,565 | £13,833 | £18,997 | £22,226 | £64,141 |
| Net Return | £12,318 | £12,672 | £22,519 | £28,277 | £32,255 | £108,041 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 8% | 9% | 15% | 19% | 22% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change