Flat 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

£-6,584

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£49,666

↗ 14%After 5 Years

Return On Investment

39%

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	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£17,446	£17,516	£17,598	£17,683	£17,775	£88,018
Profit Before Tax	£-1,846	£-1,682	£-1,368	£-1,047	£-641	£-6,584
Profit After Tax	£-1,846	£-1,682	£-1,368	£-1,047	£-641	£-6,584
Change In Property Value	£3,500	£3,535	£10,711	£14,710	£17,211	£49,666
Net Return	£1,654	£1,853	£9,343	£13,663	£16,570	£43,083
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-6%
Total Net Return (%)	1%	2%	8%	12%	15%	39%

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