Detached
EN6
4 beds
2 baths
Southgate Road, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£194,320
↗ 77%After 5 Years
Change In Property Value
£127,484
↗ 17%After 5 Years
Return On Investment
128%
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 | £83,328 | £84,578 | £86,692 | £88,860 | £91,525 | £434,983 |
| Total Expenses | £38,589 | £38,726 | £38,948 | £39,175 | £39,453 | £194,890 |
| Profit Before Tax | £44,739 | £45,852 | £47,745 | £49,684 | £52,073 | £240,093 |
| Profit After Tax | £36,239 | £37,140 | £38,673 | £40,244 | £42,024 | £194,320 |
| Change In Property Value | £11,250 | £11,419 | £27,043 | £35,987 | £41,785 | £127,484 |
| Net Return | £47,489 | £48,559 | £65,717 | £76,231 | £83,808 | £321,804 |
| Return From Rental Income (%) | 14% | 15% | 15% | 16% | 17% | 77% |
| Total Net Return (%) | 19% | 19% | 26% | 30% | 33% | 128% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change