Flat TW20 2 beds 1 bath

Harvest Road, Englefield Green, Egham, Surrey TW20

London, England · TW20

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£5,407

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 10%After 5 Years

Return On Investment

38%

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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£17,290	£17,363	£17,451	£17,542	£17,642	£87,287
Profit Before Tax	£711	£907	£1,276	£1,653	£2,129	£6,675
Profit After Tax	£576	£735	£1,033	£1,339	£1,724	£5,407
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£579	£738	£7,833	£13,477	£17,877	£40,505
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	13%	17%	38%

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