Terraced
SL4
2 beds
2 baths
Albany Road, Windsor, Berkshire SL4
South East, England · SL4
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£12,936
↗ 9%After 5 Years
Change In Property Value
£63,857
↗ 14%After 5 Years
Return On Investment
53%
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 | £23,883 | £24,480 | £25,214 | £119,833 |
| Total Expenses | £20,649 | £20,695 | £20,764 | £20,835 | £20,919 | £103,863 |
| Profit Before Tax | £2,307 | £2,605 | £3,119 | £3,645 | £4,295 | £15,971 |
| Profit After Tax | £1,868 | £2,110 | £2,526 | £2,952 | £3,479 | £12,936 |
| Change In Property Value | £4,500 | £4,545 | £13,771 | £18,913 | £22,128 | £63,857 |
| Net Return | £6,368 | £6,655 | £16,297 | £21,865 | £25,607 | £76,793 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 4% | 5% | 11% | 15% | 18% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change