Detached RG9 2 beds 1 bath

Newtown Gardens, Henley-On-Thames RG9

South East, England · RG9

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£51,476

↗ 35%After 5 Years

Change In Property Value

After 5 Years

£76,576

↗ 17%After 5 Years

Return On Investment

88%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,700	£30,145	£30,598	£31,363	£32,147	£153,953
Total Expenses	£17,949	£18,006	£18,061	£18,148	£18,237	£90,401
Profit Before Tax	£11,751	£12,140	£12,536	£13,214	£13,909	£63,551
Profit After Tax	£9,519	£9,833	£10,154	£10,704	£11,267	£51,476
Change In Property Value	£4,500	£13,635	£18,725	£21,909	£17,807	£76,576
Net Return	£14,019	£23,468	£28,880	£32,612	£29,074	£128,052
Return From Rental Income (%)	7%	7%	7%	7%	8%	35%
Total Net Return (%)	10%	16%	20%	22%	20%	88%

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