Flat
WD24
2 beds
2 baths
2 Fauna Walk, Watford WD24
East of England, England · WD24
View property listing
Initial Investment
£153,700First YearProfit From Rental Income
£3,696
↗ 2%After 5 Years
Change In Property Value
£80,230
↗ 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 | £23,124 | £23,471 | £24,058 | £24,659 | £25,399 | £120,710 |
| Total Expenses | £23,039 | £23,120 | £23,221 | £23,325 | £23,442 | £116,147 |
| Profit Before Tax | £85 | £351 | £836 | £1,334 | £1,957 | £4,563 |
| Profit After Tax | £69 | £284 | £677 | £1,080 | £1,585 | £3,696 |
| Change In Property Value | £7,080 | £7,186 | £17,019 | £22,648 | £26,297 | £80,230 |
| Net Return | £7,149 | £7,471 | £17,697 | £23,728 | £27,882 | £83,926 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 5% | 5% | 12% | 15% | 18% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change