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
£14,954
↗ 12%After 5 Years
Change In Property Value
£55,343
↗ 14%After 5 Years
Return On Investment
56%
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 | £23,533 | £24,122 | £24,845 | £118,079 |
| Total Expenses | £19,735 | £19,815 | £19,916 | £20,018 | £20,133 | £99,617 |
| Profit Before Tax | £2,885 | £3,144 | £3,618 | £4,103 | £4,712 | £18,462 |
| Profit After Tax | £2,337 | £2,547 | £2,930 | £3,324 | £3,817 | £14,954 |
| Change In Property Value | £3,900 | £3,939 | £11,935 | £16,391 | £19,177 | £55,343 |
| Net Return | £6,237 | £6,486 | £14,866 | £19,715 | £22,994 | £70,297 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change