Terraced SL1 3 beds 1 bath

Grays Road, Slough SL1

South East, England · SL1

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£17,297

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£52,504

↗ 14%After 5 Years

Return On Investment

59%

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	£20,724	£21,035	£21,561	£22,100	£22,763	£108,182
Total Expenses	£17,252	£17,295	£17,358	£17,423	£17,500	£86,828
Profit Before Tax	£3,472	£3,740	£4,203	£4,677	£5,263	£21,354
Profit After Tax	£2,812	£3,030	£3,404	£3,788	£4,263	£17,297
Change In Property Value	£3,700	£3,737	£11,323	£15,550	£18,194	£52,504
Net Return	£6,512	£6,767	£14,727	£19,339	£22,457	£69,801
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	6%	6%	12%	16%	19%	59%

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