Terraced
EN6
3 beds
3 baths
Barnet Road, Potters Bar, Hertfordshire EN6
East of England, England · EN6
View property listing
Initial Investment
£202,000First YearProfit From Rental Income
£49,743
↗ 25%After 5 Years
Change In Property Value
£103,687
↗ 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 | £39,384 | £39,975 | £40,974 | £41,998 | £43,258 | £205,590 |
| Total Expenses | £28,640 | £28,711 | £28,821 | £28,935 | £29,071 | £144,179 |
| Profit Before Tax | £10,744 | £11,264 | £12,153 | £13,064 | £14,187 | £61,411 |
| Profit After Tax | £8,703 | £9,124 | £9,844 | £10,582 | £11,491 | £49,743 |
| Change In Property Value | £9,150 | £9,287 | £21,995 | £29,269 | £33,985 | £103,687 |
| Net Return | £17,853 | £18,411 | £31,839 | £39,851 | £45,477 | £153,430 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 76% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change