Terraced EN11 3 beds 1 bath

North Road, Hoddesdon EN11

East of England, England · EN11

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-4,782

↘ -4%After 5 Years

Change In Property Value

After 5 Years

£63,742

↗ 17%After 5 Years

Return On Investment

49%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,372	£15,603	£15,993	£16,392	£16,884	£80,244
Total Expenses	£16,915	£16,950	£17,000	£17,051	£17,110	£85,026
Profit Before Tax	£-1,543	£-1,347	£-1,007	£-658	£-226	£-4,782
Profit After Tax	£-1,543	£-1,347	£-1,007	£-658	£-226	£-4,782
Change In Property Value	£5,625	£5,709	£13,522	£17,994	£20,892	£63,742
Net Return	£4,082	£4,362	£12,515	£17,335	£20,666	£58,960
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-4%
Total Net Return (%)	3%	4%	10%	14%	17%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change