Semi Detached AL8 2 beds 1 bath

Great North Road, Welwyn Garden City AL8

East Of England, England · AL8

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£45,854

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£86,865

↗ 19%After 5 Years

Return On Investment

91%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£28,212	£28,635	£29,065	£29,791	£30,536	£146,239
Total Expenses	£17,800	£17,855	£17,908	£17,991	£18,076	£89,630
Profit Before Tax	£10,412	£10,780	£11,157	£11,800	£12,460	£56,609
Profit After Tax	£8,434	£8,732	£9,037	£9,558	£10,093	£45,854
Change In Property Value	£6,750	£15,986	£21,273	£24,700	£18,155	£86,865
Net Return	£15,184	£24,718	£30,310	£34,259	£28,247	£132,718
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	10%	17%	21%	23%	19%	91%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change