Semi Detached EN6 5 beds 2 baths

Dugdale Hill Lane, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£259,750First Year

Profit From Rental Income

After 5 Years

£5,272

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£149,600

↗ 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	£28,680	£29,110	£29,547	£30,286	£31,043	£148,665
Total Expenses	£28,304	£28,359	£28,413	£28,497	£28,584	£142,157
Profit Before Tax	£376	£751	£1,134	£1,788	£2,459	£6,508
Profit After Tax	£305	£608	£918	£1,448	£1,992	£5,272
Change In Property Value	£11,625	£27,532	£36,637	£42,540	£31,267	£149,600
Net Return	£11,930	£28,140	£37,555	£43,988	£33,258	£154,872
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