Flat SL7 1 bed 1 bath

Chapel Street, Marlow SL7

South East, England · SL7

Initial Investment

First Year

£94,375First Year

Profit From Rental Income

After 5 Years

£28,670

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£42,926

↗ 14%After 5 Years

Return On Investment

76%

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	£23,472	£23,824	£24,420	£25,030	£25,781	£122,527
Total Expenses	£17,197	£17,298	£17,418	£17,542	£17,678	£87,132
Profit Before Tax	£6,275	£6,526	£7,001	£7,488	£8,103	£35,395
Profit After Tax	£5,083	£5,286	£5,671	£6,066	£6,564	£28,670
Change In Property Value	£3,025	£3,055	£9,257	£12,714	£14,875	£42,926
Net Return	£8,108	£8,342	£14,928	£18,779	£21,439	£71,596
Return From Rental Income (%)	5%	6%	6%	6%	7%	30%
Total Net Return (%)	9%	9%	16%	20%	23%	76%

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