Terraced
EN6
3 beds
1 bath
Ashwood Road, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£142,150First YearProfit From Rental Income
£35,208
↗ 25%After 5 Years
Change In Property Value
£74,621
↗ 17%After 5 Years
Return On Investment
77%
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 | £28,344 | £28,769 | £29,488 | £30,226 | £31,132 | £147,960 |
| Total Expenses | £20,752 | £20,806 | £20,888 | £20,973 | £21,074 | £104,493 |
| Profit Before Tax | £7,592 | £7,963 | £8,600 | £9,253 | £10,058 | £43,466 |
| Profit After Tax | £6,150 | £6,450 | £6,966 | £7,495 | £8,147 | £35,208 |
| Change In Property Value | £6,585 | £6,684 | £15,829 | £21,064 | £24,458 | £74,621 |
| Net Return | £12,735 | £13,134 | £22,795 | £28,559 | £32,605 | £109,828 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 9% | 9% | 16% | 20% | 23% | 77% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change