Flat
WD17
2 beds
2 baths
Alexandra Road, Watford WD17
East of England, England · WD17
View property listing
Initial Investment
£119,400First YearProfit From Rental Income
£2,590
↗ 2%After 5 Years
Change In Property Value
£63,572
↗ 17%After 5 Years
Return On Investment
55%
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 | £18,696 | £18,976 | £19,451 | £19,937 | £20,535 | £97,596 |
| Total Expenses | £18,708 | £18,782 | £18,872 | £18,965 | £19,067 | £94,395 |
| Profit Before Tax | £-12 | £194 | £578 | £972 | £1,468 | £3,201 |
| Profit After Tax | £-12 | £157 | £468 | £787 | £1,189 | £2,590 |
| Change In Property Value | £5,610 | £5,694 | £13,486 | £17,946 | £20,837 | £63,572 |
| Net Return | £5,598 | £5,852 | £13,954 | £18,733 | £22,026 | £66,162 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 5% | 5% | 12% | 16% | 18% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change