Terraced EN6 3 beds 2 baths

Frampton Road, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£158,250First Year

Profit From Rental Income

After 5 Years

£39,141

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£82,440

↗ 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	£31,320	£31,790	£32,585	£33,399	£34,401	£163,495
Total Expenses	£22,874	£22,933	£23,023	£23,116	£23,226	£115,172
Profit Before Tax	£8,446	£8,857	£9,561	£10,284	£11,175	£48,322
Profit After Tax	£6,841	£7,174	£7,745	£8,330	£9,052	£39,141
Change In Property Value	£7,275	£7,384	£17,488	£23,272	£27,021	£82,440
Net Return	£14,116	£14,558	£25,233	£31,601	£36,073	£121,581
Return From Rental Income (%)	4%	5%	5%	5%	6%	25%
Total Net Return (%)	9%	9%	16%	20%	23%	77%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change