Flat
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
£492
↗ 0%After 5 Years
Change In Property Value
£63,857
↗ 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 | £21,396 | £21,717 | £22,260 | £22,816 | £23,501 | £111,690 |
| Total Expenses | £21,993 | £22,071 | £22,169 | £22,268 | £22,379 | £110,881 |
| Profit Before Tax | £-597 | £-355 | £91 | £548 | £1,122 | £809 |
| Profit After Tax | £-597 | £-355 | £91 | £444 | £908 | £492 |
| Change In Property Value | £4,500 | £4,545 | £13,771 | £18,913 | £22,128 | £63,857 |
| Net Return | £3,903 | £4,190 | £13,863 | £19,357 | £23,036 | £64,349 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 16% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change