Semi Detached
EN6
4 beds
1 bath
Swanley Crescent, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£33,880
↗ 16%After 5 Years
Change In Property Value
£107,087
↗ 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 | £36,060 | £36,601 | £37,516 | £38,454 | £39,607 | £188,238 |
| Total Expenses | £29,101 | £29,167 | £29,269 | £29,374 | £29,500 | £146,411 |
| Profit Before Tax | £6,959 | £7,434 | £8,247 | £9,080 | £10,108 | £41,827 |
| Profit After Tax | £5,637 | £6,022 | £6,680 | £7,355 | £8,187 | £33,880 |
| Change In Property Value | £9,450 | £9,592 | £22,716 | £30,229 | £35,099 | £107,087 |
| Net Return | £15,087 | £15,613 | £29,396 | £37,584 | £43,286 | £140,967 |
| 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