Flat
SL4
1 bed
1 bath
Edinburgh Gardens, Windsor, Berkshire SL4
South East, England · SL4
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£14,830
↗ 11%After 5 Years
Change In Property Value
£72,322
↗ 17%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,820 | £21,132 | £21,449 | £21,986 | £22,535 | £107,922 |
| Total Expenses | £17,756 | £17,838 | £17,910 | £18,006 | £18,103 | £89,613 |
| Profit Before Tax | £3,064 | £3,295 | £3,539 | £3,980 | £4,432 | £18,309 |
| Profit After Tax | £2,482 | £2,669 | £2,867 | £3,224 | £3,590 | £14,830 |
| Change In Property Value | £4,250 | £12,878 | £17,685 | £20,692 | £16,818 | £72,322 |
| Net Return | £6,732 | £15,546 | £20,552 | £23,915 | £20,407 | £87,152 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 5% | 11% | 15% | 17% | 15% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change