Terraced EN6 3 beds 1 bath

Laurel Avenue, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£42,532

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£89,239

↗ 17%After 5 Years

Return On Investment

76%

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	£33,900	£34,408	£35,269	£36,150	£37,235	£176,963
Total Expenses	£24,719	£24,782	£24,878	£24,978	£25,097	£124,454
Profit Before Tax	£9,181	£9,627	£10,390	£11,173	£12,138	£52,509
Profit After Tax	£7,436	£7,798	£8,416	£9,050	£9,832	£42,532
Change In Property Value	£7,875	£7,993	£18,930	£25,191	£29,249	£89,239
Net Return	£15,311	£15,791	£27,346	£34,241	£39,081	£131,771
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	16%	20%	23%	76%

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