Flat
RG41
2 beds
1 bath
Budd Grove, Winnersh, Wokingham RG41
Initial Investment
£149,350First YearProfit From Rental Income
£27,145
↗ 18%After 5 Years
Change In Property Value
£56,602
↗ 20%After 5 Years
Return On Investment
56%
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 | £22,116 | £22,558 | £23,122 | £23,700 | £24,293 | £115,790 |
| Total Expenses | £16,231 | £16,338 | £16,452 | £16,570 | £16,687 | £82,277 |
| Profit Before Tax | £5,885 | £6,221 | £6,670 | £7,131 | £7,606 | £33,513 |
| Profit After Tax | £4,767 | £5,039 | £5,403 | £5,776 | £6,161 | £27,145 |
| Change In Property Value | £5,700 | £5,814 | £11,861 | £15,419 | £17,809 | £56,602 |
| Net Return | £10,467 | £10,853 | £17,263 | £21,195 | £23,970 | £83,747 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 7% | 7% | 12% | 14% | 16% | 56% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change