Semi Detached
EN6
2 beds
1 bath
Ladbrooke Drive, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£4,291
↗ 2%After 5 Years
Change In Property Value
£130,297
↗ 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 | £24,972 | £25,347 | £25,727 | £26,370 | £27,029 | £129,445 |
| Total Expenses | £24,715 | £24,765 | £24,814 | £24,888 | £24,965 | £124,147 |
| Profit Before Tax | £257 | £581 | £913 | £1,482 | £2,064 | £5,297 |
| Profit After Tax | £208 | £471 | £740 | £1,200 | £1,672 | £4,291 |
| Change In Property Value | £10,125 | £23,979 | £31,910 | £37,051 | £27,232 | £130,297 |
| Net Return | £10,333 | £24,450 | £32,649 | £38,251 | £28,904 | £134,588 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 5% | 11% | 15% | 17% | 13% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change