Semi Detached
EN4
4 beds
2 baths
Sussex Way, Cockfosters EN4
East of England, England · EN4
View property listing
Initial Investment
£336,250First YearProfit From Rental Income
£-492
↗ 0%After 5 Years
Change In Property Value
£190,137
↗ 19%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,476 | £34,993 | £35,518 | £36,406 | £37,316 | £178,709 |
| Total Expenses | £35,640 | £35,704 | £35,767 | £35,866 | £35,968 | £178,945 |
| Profit Before Tax | £-1,164 | £-711 | £-249 | £540 | £1,348 | £-236 |
| Profit After Tax | £-1,164 | £-711 | £-249 | £540 | £1,092 | £-492 |
| Change In Property Value | £14,775 | £34,992 | £46,565 | £54,067 | £39,739 | £190,137 |
| Net Return | £13,611 | £34,281 | £46,316 | £54,606 | £40,831 | £189,645 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 4% | 10% | 14% | 16% | 12% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change