Flat 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

£21,981

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£63,857

↗ 14%After 5 Years

Return On Investment

59%

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	£27,000	£27,405	£28,090	£28,792	£29,656	£140,944
Total Expenses	£22,554	£22,640	£22,752	£22,866	£22,995	£113,806
Profit Before Tax	£4,446	£4,765	£5,338	£5,927	£6,661	£27,137
Profit After Tax	£3,601	£3,859	£4,324	£4,801	£5,396	£21,981
Change In Property Value	£4,500	£4,545	£13,771	£18,913	£22,128	£63,857
Net Return	£8,101	£8,404	£18,095	£23,713	£27,523	£85,838
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	6%	6%	12%	16%	19%	59%

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