Semi Detached EN6 3 beds 1 bath

Strafford Gate, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£268,482First Year

Profit From Rental Income

After 5 Years

£5,512

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£154,416

↗ 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	£29,604	£30,048	£30,499	£31,261	£32,043	£153,455
Total Expenses	£29,199	£29,256	£29,311	£29,398	£29,487	£146,650
Profit Before Tax	£405	£792	£1,188	£1,864	£2,556	£6,805
Profit After Tax	£328	£642	£962	£1,509	£2,071	£5,512
Change In Property Value	£11,999	£28,418	£37,817	£43,909	£32,273	£154,416
Net Return	£12,327	£29,060	£38,779	£45,419	£34,344	£159,929
Return From Rental Income (%)	0%	0%	0%	1%	1%	2%
Total Net Return (%)	5%	11%	14%	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