Terraced
EN6
2 beds
1 bath
Gowar Field, South Mimms, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£1,155
↗ 1%After 5 Years
Change In Property Value
£66,596
↗ 19%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,768 | £12,960 | £13,154 | £13,483 | £13,820 | £66,184 |
| Total Expenses | £12,877 | £12,909 | £12,939 | £12,982 | £13,026 | £64,733 |
| Profit Before Tax | £-109 | £51 | £215 | £501 | £794 | £1,451 |
| Profit After Tax | £-109 | £41 | £174 | £406 | £643 | £1,155 |
| Change In Property Value | £5,175 | £12,256 | £16,309 | £18,937 | £13,919 | £66,596 |
| Net Return | £5,066 | £12,297 | £16,484 | £19,343 | £14,562 | £67,751 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 5% | 11% | 15% | 18% | 13% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change