Semi Detached EN6 3 beds 1 bath

Tempest Avenue, Potters Bar, Hertfordshire EN6

East of England, England · EN6

Initial Investment

First Year

£233,150First Year

Profit From Rental Income

After 5 Years

£37,817

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£118,815

↗ 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	£40,008	£40,608	£41,623	£42,664	£43,944	£208,847
Total Expenses	£32,234	£32,305	£32,417	£32,532	£32,671	£162,160
Profit Before Tax	£7,774	£8,303	£9,206	£10,131	£11,273	£46,688
Profit After Tax	£6,297	£6,725	£7,457	£8,206	£9,131	£37,817
Change In Property Value	£10,485	£10,642	£25,204	£33,540	£38,944	£118,815
Net Return	£16,782	£17,368	£32,661	£41,746	£48,075	£156,632
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	7%	7%	14%	18%	21%	67%

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