Semi Detached
EN6
4 beds
2 baths
Tiverton Road, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£226,482First YearProfit From Rental Income
£36,722
↗ 16%After 5 Years
Change In Property Value
£115,577
↗ 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 | £38,916 | £39,500 | £40,487 | £41,499 | £42,744 | £203,147 |
| Total Expenses | £31,369 | £31,438 | £31,548 | £31,660 | £31,795 | £157,811 |
| Profit Before Tax | £7,547 | £8,061 | £8,939 | £9,839 | £10,949 | £45,336 |
| Profit After Tax | £6,113 | £6,530 | £7,241 | £7,970 | £8,869 | £36,722 |
| Change In Property Value | £10,199 | £10,352 | £24,518 | £32,626 | £37,882 | £115,577 |
| Net Return | £16,313 | £16,882 | £31,758 | £40,596 | £46,751 | £152,299 |
| 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