Terraced SL4 2 beds 1 bath

Mill Lane, Windsor SL4

South East, England · SL4

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£12,424

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£61,728

↗ 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	£22,188	£22,521	£23,084	£23,661	£24,371	£115,824
Total Expenses	£19,977	£20,022	£20,089	£20,158	£20,240	£100,486
Profit Before Tax	£2,211	£2,499	£2,995	£3,503	£4,131	£15,338
Profit After Tax	£1,791	£2,024	£2,426	£2,837	£3,346	£12,424
Change In Property Value	£4,350	£4,394	£13,312	£18,282	£21,390	£61,728
Net Return	£6,141	£6,417	£15,738	£21,120	£24,736	£74,152
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	4%	5%	11%	15%	18%	53%

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