Detached
SL1
2 beds
2 baths
Common Lane, Burnham, Buckinghamshire SL1
South East, England · SL1
View property listing
Initial Investment
£340,250First YearProfit From Rental Income
£8,384
↗ 2%After 5 Years
Change In Property Value
£141,195
↗ 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 | £44,772 | £45,444 | £46,580 | £47,744 | £49,176 | £233,716 |
| Total Expenses | £44,454 | £44,532 | £44,657 | £44,784 | £44,938 | £223,366 |
| Profit Before Tax | £318 | £911 | £1,923 | £2,960 | £4,238 | £10,350 |
| Profit After Tax | £258 | £738 | £1,557 | £2,398 | £3,433 | £8,384 |
| Change In Property Value | £9,950 | £10,050 | £30,450 | £41,818 | £48,927 | £141,195 |
| Net Return | £10,208 | £10,787 | £32,007 | £44,216 | £52,360 | £149,578 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 15% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change