Semi Detached EN6 4 beds 2 baths

Elmscroft Gardens, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£246,800First Year

Profit From Rental Income

After 5 Years

£4,924

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£142,458

↗ 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	£27,312	£27,722	£28,138	£28,841	£29,562	£141,574
Total Expenses	£26,976	£27,030	£27,082	£27,162	£27,245	£135,495
Profit Before Tax	£336	£692	£1,056	£1,678	£2,317	£6,079
Profit After Tax	£272	£560	£855	£1,360	£1,877	£4,924
Change In Property Value	£11,070	£26,217	£34,888	£40,509	£29,774	£142,458
Net Return	£11,342	£26,778	£35,743	£41,868	£31,651	£147,382
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