Terraced
WD24
2 beds
1 bath
Judge Street, Watford WD24
East of England, England · WD24
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£11,243
↗ 9%After 5 Years
Change In Property Value
£67,992
↗ 17%After 5 Years
Return On Investment
62%
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 | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £18,410 | £18,452 | £18,515 | £18,579 | £18,655 | £92,610 |
| Profit Before Tax | £1,990 | £2,254 | £2,709 | £3,176 | £3,752 | £13,881 |
| Profit After Tax | £1,612 | £1,826 | £2,194 | £2,572 | £3,039 | £11,243 |
| Change In Property Value | £6,000 | £6,090 | £14,423 | £19,193 | £22,285 | £67,992 |
| Net Return | £7,612 | £7,916 | £16,617 | £21,765 | £25,325 | £79,235 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 20% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change