Semi Detached
EN4
3 beds
1 bath
Mount Pleasant, Cockfosters EN4
East of England, England · EN4
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£43,553
↗ 16%After 5 Years
Change In Property Value
£135,983
↗ 17%After 5 Years
Return On Investment
67%
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 | £45,780 | £46,467 | £47,628 | £48,819 | £50,284 | £238,978 |
| Total Expenses | £36,818 | £36,898 | £37,025 | £37,155 | £37,312 | £185,209 |
| Profit Before Tax | £8,962 | £9,569 | £10,603 | £11,664 | £12,971 | £53,769 |
| Profit After Tax | £7,259 | £7,751 | £8,589 | £9,448 | £10,507 | £43,553 |
| Change In Property Value | £12,000 | £12,180 | £28,846 | £38,386 | £44,571 | £135,983 |
| Net Return | £19,259 | £19,931 | £37,435 | £47,834 | £55,077 | £179,536 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change