Terraced RG4 2 beds 1 bath

Thames Terrace, Sonning, Berkshire RG4

South East, England · RG4

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£46,095

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£85,084

↗ 17%After 5 Years

Return On Investment

80%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,000	£30,450	£30,907	£31,679	£32,471	£155,508
Total Expenses	£19,588	£19,645	£19,701	£19,789	£19,879	£98,601
Profit Before Tax	£10,413	£10,805	£11,206	£11,891	£12,593	£56,907
Profit After Tax	£8,434	£8,752	£9,077	£9,632	£10,200	£46,095
Change In Property Value	£5,000	£15,150	£20,806	£24,343	£19,785	£85,084
Net Return	£13,434	£23,902	£29,883	£33,975	£29,986	£131,179
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	8%	15%	18%	21%	18%	80%

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