Terraced
EN6
3 beds
1 bath
Ashwood Road, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£142,150First YearProfit From Rental Income
£2,077
↗ 1%After 5 Years
Change In Property Value
£84,741
↗ 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 | £16,248 | £16,492 | £16,739 | £17,158 | £17,587 | £84,223 |
| Total Expenses | £16,250 | £16,286 | £16,321 | £16,374 | £16,427 | £81,659 |
| Profit Before Tax | £-2 | £205 | £418 | £784 | £1,159 | £2,564 |
| Profit After Tax | £-2 | £166 | £338 | £635 | £939 | £2,077 |
| Change In Property Value | £6,585 | £15,595 | £20,753 | £24,097 | £17,711 | £84,741 |
| Net Return | £6,583 | £15,762 | £21,091 | £24,732 | £18,650 | £86,818 |
| 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