Detached RG9 2 beds 1 bath

Newtown Gardens, Henley-On-Thames RG9

South East, England · RG9

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£38,600

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£63,857

↗ 14%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£29,700	£30,145	£30,899	£31,672	£32,622	£155,038
Total Expenses	£21,324	£21,380	£21,466	£21,554	£21,660	£107,383
Profit Before Tax	£8,376	£8,766	£9,433	£10,117	£10,962	£47,655
Profit After Tax	£6,785	£7,100	£7,641	£8,195	£8,879	£38,600
Change In Property Value	£4,500	£4,545	£13,771	£18,913	£22,128	£63,857
Net Return	£11,285	£11,645	£21,412	£27,108	£31,007	£102,457
Return From Rental Income (%)	5%	5%	5%	6%	6%	26%
Total Net Return (%)	8%	8%	15%	19%	21%	70%

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