Terraced 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

£2,755

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 10%After 5 Years

Return On Investment

35%

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	£15,636	£15,871	£16,267	£16,674	£17,174	£81,622
Total Expenses	£15,553	£15,588	£15,638	£15,690	£15,751	£78,221
Profit Before Tax	£83	£282	£629	£984	£1,423	£3,402
Profit After Tax	£67	£229	£509	£797	£1,153	£2,755
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£71	£232	£7,309	£12,935	£17,305	£37,853
Return From Rental Income (%)	0%	0%	0%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	16%	35%

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