Detached
EN4
4 beds
3 baths
Beech Hill, Hadley Wood EN4
East of England, England · EN4
View property listing
Initial Investment
£542,250First YearProfit From Rental Income
£347
↗ 0%After 5 Years
Change In Property Value
£289,549
↗ 19%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £52,500 | £53,288 | £54,087 | £55,439 | £56,825 | £272,138 |
| Total Expenses | £54,013 | £54,104 | £54,194 | £54,340 | £54,489 | £271,139 |
| Profit Before Tax | £-1,513 | £-816 | £-107 | £1,099 | £2,336 | £1,000 |
| Profit After Tax | £-1,513 | £-816 | £-107 | £890 | £1,892 | £347 |
| Change In Property Value | £22,500 | £53,288 | £70,910 | £82,335 | £60,516 | £289,549 |
| Net Return | £20,988 | £52,471 | £70,803 | £83,225 | £62,408 | £289,896 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 4% | 10% | 13% | 15% | 12% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change