Flat
SL4
1 bed
1 bath
Edinburgh Gardens, Windsor, Berkshire SL4
South East, England · SL4
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£38,621
↗ 30%After 5 Years
Change In Property Value
£56,762
↗ 14%After 5 Years
Return On Investment
74%
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 | £31,044 | £31,510 | £32,297 | £33,105 | £34,098 | £162,054 |
| Total Expenses | £22,578 | £22,708 | £22,864 | £23,024 | £23,200 | £114,374 |
| Profit Before Tax | £8,466 | £8,802 | £9,433 | £10,081 | £10,898 | £47,680 |
| Profit After Tax | £6,857 | £7,129 | £7,641 | £8,166 | £8,827 | £38,621 |
| Change In Property Value | £4,000 | £4,040 | £12,241 | £16,811 | £19,669 | £56,762 |
| Net Return | £10,857 | £11,169 | £19,882 | £24,977 | £28,497 | £95,382 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 30% |
| Total Net Return (%) | 8% | 9% | 15% | 19% | 22% | 74% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change