Detached
WD3
2 beds
1 bath
The Green, Croxley Green WD3
East of England, England · WD3
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£71,632
↗ 21%After 5 Years
Change In Property Value
£193,033
↗ 19%After 5 Years
Return On Investment
77%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £54,000 | £54,810 | £55,632 | £57,023 | £58,449 | £279,914 |
| Total Expenses | £38,075 | £38,169 | £38,261 | £38,411 | £38,564 | £191,479 |
| Profit Before Tax | £15,925 | £16,642 | £17,371 | £18,612 | £19,885 | £88,435 |
| Profit After Tax | £12,899 | £13,480 | £14,071 | £15,076 | £16,107 | £71,632 |
| Change In Property Value | £15,000 | £35,525 | £47,274 | £54,890 | £40,344 | £193,033 |
| Net Return | £27,899 | £49,005 | £61,344 | £69,966 | £56,451 | £264,665 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 8% | 14% | 18% | 20% | 16% | 77% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change