Terraced
EN6
3 beds
1 bath
Blanche Lane, South Mimms EN6
East of England, England · EN6
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£2,185
↗ 1%After 5 Years
Change In Property Value
£86,865
↗ 19%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,656 | £16,906 | £17,159 | £17,588 | £18,028 | £86,338 |
| Total Expenses | £16,644 | £16,682 | £16,717 | £16,771 | £16,825 | £83,640 |
| Profit Before Tax | £12 | £224 | £442 | £818 | £1,203 | £2,698 |
| Profit After Tax | £9 | £181 | £358 | £662 | £974 | £2,185 |
| Change In Property Value | £6,750 | £15,986 | £21,273 | £24,700 | £18,155 | £86,865 |
| Net Return | £6,759 | £16,168 | £21,631 | £25,363 | £19,129 | £89,050 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 5% | 11% | 15% | 17% | 13% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change