Flat SL3 2 beds 1 bath

Ormonde House, Priory Way, Datchet SL3

South East, England · SL3

Initial Investment

First Year

£93,325First Year

Profit From Rental Income

After 5 Years

£2,690

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£42,500

↗ 14%After 5 Years

Return On Investment

48%

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	£15,576	£15,810	£16,205	£16,610	£17,108	£81,309
Total Expenses	£15,440	£15,510	£15,592	£15,676	£15,769	£77,987
Profit Before Tax	£136	£300	£613	£934	£1,339	£3,321
Profit After Tax	£110	£243	£496	£756	£1,085	£2,690
Change In Property Value	£2,995	£3,025	£9,166	£12,587	£14,727	£42,500
Net Return	£3,105	£3,268	£9,662	£13,344	£15,812	£45,191
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	3%	4%	10%	14%	17%	48%

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