Flat RG1 1 bed 1 bath

Palmer Street, Reading, Berkshire RG1

South East, England · RG1

Initial Investment

First Year

£110,300First Year

Profit From Rental Income

After 5 Years

£42,088

↗ 38%After 5 Years

Change In Property Value

After 5 Years

£49,383

↗ 14%After 5 Years

Return On Investment

83%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£27,012	£27,417	£28,103	£28,805	£29,669	£141,006
Total Expenses	£17,640	£17,707	£17,800	£17,895	£18,005	£89,046
Profit Before Tax	£9,372	£9,711	£10,303	£10,911	£11,664	£51,960
Profit After Tax	£7,591	£7,866	£8,346	£8,838	£9,448	£42,088
Change In Property Value	£3,480	£3,515	£10,650	£14,626	£17,112	£49,383
Net Return	£11,071	£11,380	£18,995	£23,463	£26,560	£91,470
Return From Rental Income (%)	7%	7%	8%	8%	9%	38%
Total Net Return (%)	10%	10%	17%	21%	24%	83%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change