Terraced SL4 2 beds 2 baths

Albany Road, Windsor, Berkshire SL4

South East, England · SL4

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£25,992

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£76,576

↗ 17%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,956	£23,300	£23,650	£24,241	£24,847	£118,994
Total Expenses	£17,274	£17,321	£17,366	£17,436	£17,507	£86,906
Profit Before Tax	£5,682	£5,979	£6,283	£6,805	£7,340	£32,089
Profit After Tax	£4,602	£4,843	£5,090	£5,512	£5,945	£25,992
Change In Property Value	£4,500	£13,635	£18,725	£21,909	£17,807	£76,576
Net Return	£9,102	£18,478	£23,815	£27,421	£23,752	£102,568
Return From Rental Income (%)	3%	3%	3%	4%	4%	18%
Total Net Return (%)	6%	13%	16%	19%	16%	70%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change