Terraced WD25 2 beds 2 baths

Back Lane, Letchmore Heath, Watford, Hertfordshire WD25

East of England, England · WD25

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£30,619

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£106,237

↗ 17%After 5 Years

Return On Investment

66%

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	£34,992	£35,517	£36,405	£37,315	£38,434	£182,663
Total Expenses	£28,796	£28,860	£28,960	£29,062	£29,184	£144,861
Profit Before Tax	£6,196	£6,657	£7,445	£8,253	£9,250	£37,801
Profit After Tax	£5,019	£5,392	£6,031	£6,685	£7,493	£30,619
Change In Property Value	£9,375	£9,516	£22,536	£29,989	£34,821	£106,237
Net Return	£14,394	£14,908	£28,567	£36,674	£42,313	£136,856
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	7%	7%	14%	18%	20%	66%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change