Flat
SL3
2 beds
1 bath
Shelley Close, Langley, Berkshire SL3
South East, England · SL3
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£2,307
↗ 3%After 5 Years
Change In Property Value
£41,145
↗ 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 | £15,072 | £15,298 | £15,681 | £16,073 | £16,555 | £78,678 |
| Total Expenses | £15,011 | £15,080 | £15,161 | £15,244 | £15,335 | £75,830 |
| Profit Before Tax | £61 | £219 | £520 | £829 | £1,220 | £2,848 |
| Profit After Tax | £49 | £177 | £421 | £671 | £988 | £2,307 |
| Change In Property Value | £2,900 | £2,928 | £8,873 | £12,186 | £14,258 | £41,145 |
| Net Return | £2,949 | £3,105 | £9,294 | £12,857 | £15,246 | £43,452 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 3% | 3% | 10% | 14% | 17% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change