Detached
SL0
3 beds
3 baths
Denham Road, Iver SL0
Initial Investment
£883,049First YearProfit From Rental Income
£11,168
↗ 1%After 5 Years
Change In Property Value
£238,324
↗ 20%After 5 Years
Return On Investment
28%
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 | £54,000 | £55,080 | £56,457 | £57,868 | £59,315 | £282,721 |
| Total Expenses | £53,510 | £53,630 | £53,778 | £53,930 | £54,085 | £268,933 |
| Profit Before Tax | £490 | £1,451 | £2,679 | £3,938 | £5,230 | £13,788 |
| Profit After Tax | £397 | £1,175 | £2,170 | £3,190 | £4,236 | £11,168 |
| Change In Property Value | £24,000 | £24,480 | £49,939 | £64,921 | £74,984 | £238,324 |
| Net Return | £24,397 | £25,655 | £52,109 | £68,111 | £79,220 | £249,492 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 1% |
| Total Net Return (%) | 3% | 3% | 6% | 8% | 9% | 28% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change