Detached EN6 3 beds 1 bath

Homewood Avenue, Cuffley EN6

East of England, England · EN6

Initial Investment

First Year

£242,250First Year

Profit From Rental Income

After 5 Years

£4,758

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£139,949

↗ 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	£26,820	£27,222	£27,631	£28,321	£29,029	£139,024
Total Expenses	£26,509	£26,562	£26,613	£26,692	£26,774	£133,149
Profit Before Tax	£311	£661	£1,018	£1,629	£2,256	£5,875
Profit After Tax	£252	£535	£825	£1,320	£1,827	£4,758
Change In Property Value	£10,875	£25,756	£34,273	£39,795	£29,249	£139,949
Net Return	£11,127	£26,291	£35,098	£41,115	£31,077	£144,707
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