Terraced RG9 1 bed 1 bath

Greys Road, Henley-On-Thames RG9

South East, England · RG9

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£918

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£49,666

↗ 14%After 5 Years

Return On Investment

46%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£15,946	£15,981	£16,031	£16,083	£16,144	£80,185
Profit Before Tax	£-346	£-147	£198	£553	£991	£1,249
Profit After Tax	£-346	£-147	£161	£448	£803	£918
Change In Property Value	£3,500	£3,535	£10,711	£14,710	£17,211	£49,666
Net Return	£3,154	£3,388	£10,872	£15,157	£18,013	£50,584
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
Total Net Return (%)	3%	3%	10%	14%	16%	46%

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