Flat SL6 3 beds 1 bath

Holyport SL6

South East, England · SL6

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£4,686

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£92,238

↗ 14%After 5 Years

Return On Investment

45%

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	£30,900	£31,363	£32,148	£32,951	£33,940	£161,302
Total Expenses	£30,879	£30,971	£31,092	£31,217	£31,358	£155,517
Profit Before Tax	£21	£392	£1,055	£1,735	£2,582	£5,785
Profit After Tax	£17	£318	£855	£1,405	£2,091	£4,686
Change In Property Value	£6,500	£6,565	£19,892	£27,318	£31,962	£92,238
Net Return	£6,517	£6,883	£20,747	£28,723	£34,053	£96,923
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	3%	3%	10%	13%	16%	45%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change