Semi Detached
WD6
5 beds
3 baths
Bullhead Road, Borehamwood WD6
East of England, England · WD6
View property listing
Initial Investment
£215,300First YearProfit From Rental Income
£33,429
↗ 16%After 5 Years
Change In Property Value
£125,085
↗ 19%After 5 Years
Return On Investment
74%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,752 | £32,228 | £32,712 | £33,529 | £34,368 | £164,589 |
| Total Expenses | £24,525 | £24,585 | £24,643 | £24,736 | £24,830 | £123,318 |
| Profit Before Tax | £7,227 | £7,644 | £8,068 | £8,794 | £9,538 | £41,271 |
| Profit After Tax | £5,854 | £6,191 | £6,535 | £7,123 | £7,726 | £33,429 |
| Change In Property Value | £9,720 | £23,020 | £30,633 | £35,569 | £26,143 | £125,085 |
| Net Return | £15,574 | £29,211 | £37,169 | £42,692 | £33,869 | £158,515 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 7% | 14% | 17% | 20% | 16% | 74% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change