Terraced
WD23
2 beds
1 bath
Park Road, Bushey WD23
East of England, England · WD23
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£8,184
↗ 6%After 5 Years
Change In Property Value
£67,992
↗ 17%After 5 Years
Return On Investment
59%
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 | £19,596 | £19,890 | £20,387 | £20,897 | £21,524 | £102,294 |
| Total Expenses | £18,330 | £18,370 | £18,431 | £18,493 | £18,566 | £92,190 |
| Profit Before Tax | £1,266 | £1,519 | £1,956 | £2,404 | £2,958 | £10,104 |
| Profit After Tax | £1,026 | £1,231 | £1,585 | £1,947 | £2,396 | £8,184 |
| Change In Property Value | £6,000 | £6,090 | £14,423 | £19,193 | £22,285 | £67,992 |
| Net Return | £7,026 | £7,321 | £16,008 | £21,140 | £24,681 | £76,175 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 5% | 6% | 12% | 16% | 19% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change