Detached
EN6
3 beds
1 bath
Sunnybank Road, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£4,057
↗ 2%After 5 Years
Change In Property Value
£125,471
↗ 19%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,048 | £24,409 | £24,775 | £25,394 | £26,029 | £124,655 |
| Total Expenses | £23,819 | £23,867 | £23,914 | £23,986 | £24,061 | £119,647 |
| Profit Before Tax | £229 | £542 | £861 | £1,408 | £1,969 | £5,008 |
| Profit After Tax | £186 | £439 | £697 | £1,140 | £1,595 | £4,057 |
| Change In Property Value | £9,750 | £23,091 | £30,728 | £35,678 | £26,224 | £125,471 |
| Net Return | £9,936 | £23,530 | £31,425 | £36,819 | £27,818 | £129,528 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 5% | 11% | 15% | 17% | 13% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change