Flat
SL6
2 beds
1 bath
The Croft, Maidenhead SL6
South East, England · SL6
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£1,430
↗ 1%After 5 Years
Change In Property Value
£70,242
↗ 14%After 5 Years
Return On Investment
44%
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 | £23,532 | £23,885 | £24,482 | £25,094 | £25,847 | £122,840 |
| Total Expenses | £23,992 | £24,074 | £24,176 | £24,281 | £24,399 | £120,923 |
| Profit Before Tax | £-460 | £-189 | £306 | £813 | £1,448 | £1,917 |
| Profit After Tax | £-460 | £-189 | £248 | £658 | £1,173 | £1,430 |
| Change In Property Value | £4,950 | £5,000 | £15,148 | £20,804 | £24,341 | £70,242 |
| Net Return | £4,490 | £4,811 | £15,396 | £21,462 | £25,513 | £71,672 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 3% | 3% | 10% | 13% | 16% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change