Terraced
TW20
2 beds
1 bath
Harvest Road, Englefield Green, Egham, Surrey TW20
London, England · TW20
View property listing
Initial Investment
£107,500First YearProfit From Rental Income
£12,665
↗ 12%After 5 Years
Change In Property Value
£46,347
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,636 | £15,871 | £16,109 | £16,511 | £16,924 | £81,051 |
| Total Expenses | £13,003 | £13,039 | £13,073 | £13,124 | £13,176 | £65,415 |
| Profit Before Tax | £2,633 | £2,831 | £3,035 | £3,387 | £3,748 | £15,636 |
| Profit After Tax | £2,133 | £2,294 | £2,459 | £2,744 | £3,036 | £12,665 |
| Change In Property Value | £3 | £6,800 | £12,138 | £16,152 | £11,253 | £46,347 |
| Net Return | £2,136 | £9,094 | £14,597 | £18,896 | £14,289 | £59,012 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change