Flat
RG1
1 bed
1 bath
Palmer Street, Reading, Berkshire RG1
South East, England · RG1
View property listing
Initial Investment
£110,300First YearProfit From Rental Income
£11,108
↗ 10%After 5 Years
Change In Property Value
£49,383
↗ 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 | £19,836 | £20,134 | £20,637 | £21,153 | £21,787 | £103,547 |
| Total Expenses | £17,791 | £17,866 | £17,960 | £18,055 | £18,161 | £89,832 |
| Profit Before Tax | £2,046 | £2,267 | £2,677 | £3,098 | £3,626 | £13,714 |
| Profit After Tax | £1,657 | £1,837 | £2,169 | £2,509 | £2,937 | £11,108 |
| Change In Property Value | £3,480 | £3,515 | £10,650 | £14,626 | £17,112 | £49,383 |
| Net Return | £5,137 | £5,351 | £12,818 | £17,135 | £20,049 | £60,491 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change