Flat 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

£177

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£61,728

↗ 14%After 5 Years

Return On Investment

44%

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	£20,688	£20,998	£21,523	£22,061	£22,723	£107,994
Total Expenses	£21,327	£21,404	£21,500	£21,598	£21,706	£107,536
Profit Before Tax	£-639	£-406	£23	£464	£1,017	£458
Profit After Tax	£-639	£-406	£23	£376	£824	£177
Change In Property Value	£4,350	£4,394	£13,312	£18,282	£21,390	£61,728
Net Return	£3,711	£3,987	£13,336	£18,658	£22,214	£61,905
Return From Rental Income (%)	0%	0%	0%	0%	1%	0%
Total Net Return (%)	3%	3%	9%	13%	16%	44%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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