Terraced
WD23
2 beds
1 bath
Park Road, Bushey WD23
East of England, England · WD23
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£21,178
↗ 15%After 5 Years
Change In Property Value
£82,039
↗ 19%After 5 Years
Return On Investment
75%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,820 | £21,132 | £21,449 | £21,986 | £22,535 | £107,922 |
| Total Expenses | £16,256 | £16,300 | £16,342 | £16,406 | £16,472 | £81,776 |
| Profit Before Tax | £4,564 | £4,832 | £5,107 | £5,579 | £6,063 | £26,146 |
| Profit After Tax | £3,697 | £3,914 | £4,137 | £4,519 | £4,911 | £21,178 |
| Change In Property Value | £6,375 | £15,098 | £20,091 | £23,328 | £17,146 | £82,039 |
| Net Return | £10,072 | £19,012 | £24,228 | £27,848 | £22,058 | £103,217 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 7% | 14% | 18% | 20% | 16% | 75% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change