Terraced EN6 2 beds 1 bath

Cherry Tree Lane, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£2,660

↗ 2%After 5 Years

Change In Property Value

After 5 Years

£96,507

↗ 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	£18,504	£18,782	£19,063	£19,540	£20,028	£95,917
Total Expenses	£18,436	£18,477	£18,515	£18,573	£18,633	£92,633
Profit Before Tax	£68	£305	£548	£967	£1,396	£3,284
Profit After Tax	£55	£247	£444	£783	£1,131	£2,660
Change In Property Value	£7,499	£17,761	£23,634	£27,442	£20,170	£96,507
Net Return	£7,554	£18,008	£24,079	£28,225	£21,301	£99,166
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