Semi Detached
EN6
2 beds
1 bath
Ladbrooke Drive, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£-19,192
↘ -9%After 5 Years
Change In Property Value
£114,736
↗ 17%After 5 Years
Return On Investment
43%
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 | £24,972 | £25,347 | £25,980 | £26,630 | £27,429 | £130,357 |
| Total Expenses | £29,778 | £29,827 | £29,901 | £29,977 | £30,067 | £149,550 |
| Profit Before Tax | £-4,806 | £-4,480 | £-3,921 | £-3,347 | £-2,639 | £-19,192 |
| Profit After Tax | £-4,806 | £-4,480 | £-3,921 | £-3,347 | £-2,639 | £-19,192 |
| Change In Property Value | £10,125 | £10,277 | £24,339 | £32,388 | £37,606 | £114,736 |
| Net Return | £5,319 | £5,797 | £20,418 | £29,041 | £34,968 | £95,543 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -9% |
| Total Net Return (%) | 2% | 3% | 9% | 13% | 16% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change