Terraced EN6 3 beds 3 baths

Barnet Road, Potters Bar, Hertfordshire EN6

East of England, England · EN6

Initial Investment

First Year

£202,000First Year

Profit From Rental Income

After 5 Years

£3,692

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£117,750

↗ 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	£22,572	£22,911	£23,254	£23,836	£24,431	£117,004
Total Expenses	£22,384	£22,430	£22,475	£22,544	£22,614	£112,446
Profit Before Tax	£188	£480	£779	£1,292	£1,818	£4,557
Profit After Tax	£152	£389	£631	£1,047	£1,472	£3,692
Change In Property Value	£9,150	£21,670	£28,837	£33,483	£24,610	£117,750
Net Return	£9,302	£22,059	£29,468	£34,529	£26,082	£121,441
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	5%	11%	15%	17%	13%	60%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

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