Terraced RG1 2 beds 1 bath

Brunswick Street, Reading RG1

South East, England · RG1

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£17,037

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£42,571

↗ 14%After 5 Years

Return On Investment

64%

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	£17,700	£17,965	£18,415	£18,875	£19,441	£92,396
Total Expenses	£14,173	£14,211	£14,266	£14,323	£14,390	£71,363
Profit Before Tax	£3,528	£3,755	£4,148	£4,552	£5,051	£21,033
Profit After Tax	£2,857	£3,042	£3,360	£3,687	£4,091	£17,037
Change In Property Value	£3,000	£3,030	£9,181	£12,608	£14,752	£42,571
Net Return	£5,857	£6,072	£12,541	£16,295	£18,843	£59,608
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	6%	6%	13%	17%	20%	64%

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