Semi Detached
EN6
3 beds
1 bath
Oakroyd Close, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£261,500First YearProfit From Rental Income
£42,428
↗ 16%After 5 Years
Change In Property Value
£132,584
↗ 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 | £44,640 | £45,310 | £46,442 | £47,603 | £49,032 | £233,027 |
| Total Expenses | £35,911 | £35,989 | £36,113 | £36,240 | £36,394 | £180,646 |
| Profit Before Tax | £8,730 | £9,321 | £10,329 | £11,363 | £12,638 | £52,381 |
| Profit After Tax | £7,071 | £7,550 | £8,367 | £9,204 | £10,237 | £42,428 |
| Change In Property Value | £11,700 | £11,876 | £28,125 | £37,427 | £43,456 | £132,584 |
| Net Return | £18,771 | £19,425 | £36,492 | £46,631 | £53,693 | £175,012 |
| 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