Terraced
WD5
2 beds
1 bath
Breakspeare Road, Abbots Langley WD5
East of England, England · WD5
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£11,756
↗ 9%After 5 Years
Change In Property Value
£70,541
↗ 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 | £21,168 | £21,486 | £22,023 | £22,573 | £23,250 | £110,500 |
| Total Expenses | £19,082 | £19,125 | £19,190 | £19,256 | £19,334 | £95,986 |
| Profit Before Tax | £2,086 | £2,360 | £2,833 | £3,318 | £3,916 | £14,513 |
| Profit After Tax | £1,690 | £1,912 | £2,295 | £2,687 | £3,172 | £11,756 |
| Change In Property Value | £6,225 | £6,318 | £14,964 | £19,913 | £23,121 | £70,541 |
| Net Return | £7,915 | £8,230 | £17,259 | £22,600 | £26,293 | £82,297 |
| 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