Flat
RG4
2 beds
1 bath
Thames Terrace, Sonning, Berkshire RG4
South East, England · RG4
View property listing
Initial Investment
£159,982First YearProfit From Rental Income
£1,321
↗ 1%After 5 Years
Change In Property Value
£69,526
↗ 14%After 5 Years
Return On Investment
44%
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 | £23,292 | £23,641 | £24,232 | £24,838 | £25,583 | £121,587 |
| Total Expenses | £23,768 | £23,849 | £23,951 | £24,055 | £24,173 | £119,796 |
| Profit Before Tax | £-476 | £-208 | £281 | £783 | £1,411 | £1,792 |
| Profit After Tax | £-476 | £-208 | £228 | £634 | £1,143 | £1,321 |
| Change In Property Value | £4,900 | £4,948 | £14,994 | £20,592 | £24,092 | £69,526 |
| Net Return | £4,424 | £4,741 | £15,222 | £21,226 | £25,235 | £70,847 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 3% | 3% | 10% | 13% | 16% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change