Terraced SL7 2 beds 1 bath

Chapel Street, Marlow SL7

South East, England · SL7

Initial Investment

First Year

£163,325First Year

Profit From Rental Income

After 5 Years

£12,654

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£70,881

↗ 14%After 5 Years

Return On Investment

51%

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	£24,972	£25,347	£25,980	£26,630	£27,429	£130,357
Total Expenses	£22,815	£22,864	£22,938	£23,014	£23,104	£114,735
Profit Before Tax	£2,157	£2,483	£3,042	£3,616	£4,324	£15,622
Profit After Tax	£1,747	£2,011	£2,464	£2,929	£3,503	£12,654
Change In Property Value	£4,995	£5,045	£15,286	£20,993	£24,562	£70,881
Net Return	£6,742	£7,056	£17,750	£23,922	£28,065	£83,535
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	4%	4%	11%	15%	17%	51%

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