Flat
RG2
2 beds
2 baths
Flagstaff Road, Reading RG2
South East, England · RG2
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£26,193
↗ 21%After 5 Years
Change In Property Value
£66,366
↗ 17%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,620 | £22,959 | £23,304 | £23,886 | £24,483 | £117,253 |
| Total Expenses | £16,810 | £16,894 | £16,970 | £17,070 | £17,172 | £84,916 |
| Profit Before Tax | £5,810 | £6,065 | £6,334 | £6,817 | £7,311 | £32,337 |
| Profit After Tax | £4,706 | £4,913 | £5,131 | £5,521 | £5,922 | £26,193 |
| Change In Property Value | £3,900 | £11,817 | £16,229 | £18,988 | £15,433 | £66,366 |
| Net Return | £8,606 | £16,730 | £21,359 | £24,509 | £21,355 | £92,559 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 7% | 13% | 17% | 20% | 17% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change