Flat
SL6
2 beds
2 baths
Oldfield Road, Maidenhead SL6
South East, England · SL6
View property listing
Initial Investment
£109,950First YearProfit From Rental Income
£37,412
↗ 34%After 5 Years
Change In Property Value
£49,241
↗ 14%After 5 Years
Return On Investment
79%
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 | £26,928 | £27,332 | £28,015 | £28,716 | £29,577 | £140,568 |
| Total Expenses | £18,660 | £18,751 | £18,867 | £18,985 | £19,118 | £94,381 |
| Profit Before Tax | £8,268 | £8,581 | £9,149 | £9,731 | £10,459 | £46,187 |
| Profit After Tax | £6,697 | £6,951 | £7,410 | £7,882 | £8,472 | £37,412 |
| Change In Property Value | £3,470 | £3,505 | £10,619 | £14,584 | £17,063 | £49,241 |
| Net Return | £10,167 | £10,455 | £18,030 | £22,466 | £25,535 | £86,652 |
| Return From Rental Income (%) | 6% | 6% | 7% | 7% | 8% | 34% |
| Total Net Return (%) | 9% | 10% | 16% | 20% | 23% | 79% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change