Terraced EN6 3 beds 2 baths

Frampton Road, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£2,579

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£95,551

↗ 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	£18,312	£18,587	£18,865	£19,337	£19,821	£94,922
Total Expenses	£18,258	£18,298	£18,336	£18,394	£18,453	£91,738
Profit Before Tax	£54	£289	£530	£944	£1,368	£3,184
Profit After Tax	£44	£234	£429	£764	£1,108	£2,579
Change In Property Value	£7,425	£17,585	£23,400	£27,171	£19,970	£95,551
Net Return	£7,469	£17,819	£23,829	£27,935	£21,078	£98,130
Return From Rental Income (%)	0%	0%	0%	0%	1%	2%
Total Net Return (%)	5%	11%	15%	17%	13%	61%

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