Flat
SL7
2 beds
1 bath
Chapel Street, Marlow SL7
South East, England · SL7
View property listing
Initial Investment
£163,325First YearProfit From Rental Income
£1,535
↗ 1%After 5 Years
Change In Property Value
£70,881
↗ 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 | £23,748 | £24,104 | £24,707 | £25,324 | £26,084 | £123,968 |
| Total Expenses | £24,192 | £24,274 | £24,377 | £24,483 | £24,602 | £121,928 |
| Profit Before Tax | £-444 | £-170 | £330 | £842 | £1,483 | £2,039 |
| Profit After Tax | £-444 | £-170 | £267 | £682 | £1,201 | £1,535 |
| Change In Property Value | £4,995 | £5,045 | £15,286 | £20,993 | £24,562 | £70,881 |
| Net Return | £4,551 | £4,875 | £15,553 | £21,675 | £25,763 | £72,416 |
| 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