Semi Detached
LU2
4 beds
2 baths
Home Farm Court, Putteridge Park, Hertfordshire LU2
East of England, England · LU2
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£32,170
↗ 16%After 5 Years
Change In Property Value
£101,987
↗ 17%After 5 Years
Return On Investment
68%
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 | £34,344 | £34,859 | £35,731 | £36,624 | £37,723 | £179,280 |
| Total Expenses | £27,739 | £27,802 | £27,900 | £28,001 | £28,121 | £139,564 |
| Profit Before Tax | £6,605 | £7,057 | £7,830 | £8,623 | £9,601 | £39,716 |
| Profit After Tax | £5,350 | £5,716 | £6,343 | £6,985 | £7,777 | £32,170 |
| Change In Property Value | £9,000 | £9,135 | £21,635 | £28,790 | £33,428 | £101,987 |
| Net Return | £14,350 | £14,851 | £27,977 | £35,775 | £41,205 | £134,158 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 68% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change