Detached RG4 2 beds 1 bath

Thames Terrace, Sonning, Berkshire RG4

South East, England · RG4

Initial Investment

First Year

£159,982First Year

Profit From Rental Income

After 5 Years

£38,483

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£69,526

↗ 14%After 5 Years

Return On Investment

68%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,356	£31,826	£32,622	£33,438	£34,441	£163,683
Total Expenses	£23,074	£23,133	£23,223	£23,316	£23,427	£116,173
Profit Before Tax	£8,282	£8,693	£9,399	£10,122	£11,014	£47,510
Profit After Tax	£6,708	£7,042	£7,613	£8,199	£8,921	£38,483
Change In Property Value	£4,900	£4,948	£14,994	£20,592	£24,092	£69,526
Net Return	£11,608	£11,990	£22,607	£28,790	£33,014	£108,009
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	7%	7%	14%	18%	21%	68%

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