Flat
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
£248,938
↗ 73%After 5 Years
Change In Property Value
£169,979
↗ 17%After 5 Years
Return On Investment
122%
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 | £111,108 | £112,775 | £115,594 | £118,484 | £122,038 | £579,999 |
| Total Expenses | £52,786 | £52,998 | £53,323 | £53,656 | £54,054 | £266,818 |
| Profit Before Tax | £58,322 | £59,776 | £62,271 | £64,828 | £67,984 | £313,181 |
| Profit After Tax | £46,617 | £47,685 | £49,519 | £51,398 | £53,718 | £248,938 |
| Change In Property Value | £15,000 | £15,225 | £36,058 | £47,983 | £55,713 | £169,979 |
| Net Return | £61,617 | £62,910 | £85,577 | £99,381 | £109,432 | £418,917 |
| Return From Rental Income (%) | 14% | 14% | 14% | 15% | 16% | 73% |
| Total Net Return (%) | 18% | 18% | 25% | 29% | 32% | 122% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change