Flat
WD6
2 beds
2 baths
Station Road, Borehamwood WD6
East of England, England · WD6
View property listing
Initial Investment
£109,950First YearProfit From Rental Income
£363
↗ 0%After 5 Years
Change In Property Value
£58,983
↗ 17%After 5 Years
Return On Investment
54%
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 | £17,004 | £17,259 | £17,691 | £18,133 | £18,677 | £88,763 |
| Total Expenses | £17,468 | £17,539 | £17,625 | £17,713 | £17,810 | £88,156 |
| Profit Before Tax | £-464 | £-280 | £65 | £419 | £866 | £607 |
| Profit After Tax | £-464 | £-280 | £65 | £340 | £702 | £363 |
| Change In Property Value | £5,205 | £5,283 | £12,512 | £16,650 | £19,333 | £58,983 |
| Net Return | £4,741 | £5,003 | £12,577 | £16,990 | £20,034 | £59,346 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 4% | 5% | 11% | 15% | 18% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change