Semi Detached
EN6
5 beds
2 baths
Dugdale Hill Lane, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£40,719
↗ 16%After 5 Years
Change In Property Value
£127,484
↗ 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 | £42,924 | £43,568 | £44,657 | £45,773 | £47,147 | £224,069 |
| Total Expenses | £34,549 | £34,625 | £34,744 | £34,867 | £35,015 | £173,799 |
| Profit Before Tax | £8,375 | £8,943 | £9,913 | £10,907 | £12,132 | £50,270 |
| Profit After Tax | £6,784 | £7,244 | £8,029 | £8,834 | £9,827 | £40,719 |
| Change In Property Value | £11,250 | £11,419 | £27,043 | £35,987 | £41,785 | £127,484 |
| Net Return | £18,034 | £18,663 | £35,073 | £44,821 | £51,612 | £168,203 |
| 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