Flat
WD6
2 beds
2 baths
Bergman Court, Studio Way, Borehamwood WD6
East of England, England · WD6
View property listing
Initial Investment
£99,957First YearProfit From Rental Income
£-441
↗ 0%After 5 Years
Change In Property Value
£54,130
↗ 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 | £15,600 | £15,834 | £16,230 | £16,636 | £17,135 | £81,434 |
| Total Expenses | £16,195 | £16,264 | £16,346 | £16,431 | £16,523 | £81,759 |
| Profit Before Tax | £-595 | £-430 | £-117 | £205 | £611 | £-325 |
| Profit After Tax | £-595 | £-430 | £-117 | £205 | £495 | £-441 |
| Change In Property Value | £4,777 | £4,848 | £11,483 | £15,280 | £17,742 | £54,130 |
| Net Return | £4,182 | £4,418 | £11,366 | £15,485 | £18,237 | £53,689 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 4% | 4% | 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