Detached
EN6
3 beds
1 bath
Blanche Lane, South Mimms EN6
East of England, England · EN6
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£102,720
↗ 80%After 5 Years
Change In Property Value
£67,983
↗ 17%After 5 Years
Return On Investment
133%
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 | £44,436 | £45,103 | £46,230 | £47,386 | £48,807 | £231,962 |
| Total Expenses | £20,812 | £20,890 | £21,013 | £21,140 | £21,293 | £105,147 |
| Profit Before Tax | £23,624 | £24,213 | £25,217 | £26,246 | £27,515 | £126,815 |
| Profit After Tax | £19,136 | £19,612 | £20,426 | £21,259 | £22,287 | £102,720 |
| Change In Property Value | £5,999 | £6,089 | £14,421 | £19,191 | £22,283 | £67,983 |
| Net Return | £25,135 | £25,702 | £34,847 | £40,450 | £44,570 | £170,703 |
| Return From Rental Income (%) | 15% | 15% | 16% | 17% | 17% | 80% |
| Total Net Return (%) | 20% | 20% | 27% | 31% | 35% | 133% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change