Semi Detached
EN4
4 beds
2 baths
Sussex Way, Cockfosters EN4
East of England, England · EN4
View property listing
Initial Investment
£336,250First YearProfit From Rental Income
£54,149
↗ 16%After 5 Years
Change In Property Value
£167,429
↗ 17%After 5 Years
Return On Investment
66%
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 | £56,376 | £57,222 | £58,652 | £60,118 | £61,922 | £294,290 |
| Total Expenses | £45,217 | £45,314 | £45,467 | £45,625 | £45,816 | £227,439 |
| Profit Before Tax | £11,159 | £11,908 | £13,185 | £14,494 | £16,106 | £66,851 |
| Profit After Tax | £9,038 | £9,646 | £10,680 | £11,740 | £13,046 | £54,149 |
| Change In Property Value | £14,775 | £14,997 | £35,517 | £47,263 | £54,878 | £167,429 |
| Net Return | £23,813 | £24,642 | £46,197 | £59,003 | £67,924 | £221,579 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 20% | 66% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change