Terraced EN6 3 beds 1 bath

Cherry Tree Lane, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£1,901

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£82,039

↗ 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	£15,720	£15,956	£16,195	£16,600	£17,015	£81,486
Total Expenses	£15,746	£15,782	£15,817	£15,868	£15,920	£79,133
Profit Before Tax	£-26	£173	£378	£732	£1,095	£2,353
Profit After Tax	£-26	£140	£307	£593	£887	£1,901
Change In Property Value	£6,375	£15,098	£20,091	£23,328	£17,146	£82,039
Net Return	£6,349	£15,239	£20,398	£23,921	£18,033	£83,940
Return From Rental Income (%)	0%	0%	0%	0%	1%	1%
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