Semi Detached
EN6
4 beds
2 baths
Hill Crest, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£46,433
↗ 16%After 5 Years
Change In Property Value
£144,482
↗ 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 | £48,648 | £49,378 | £50,612 | £51,877 | £53,434 | £253,949 |
| Total Expenses | £39,089 | £39,173 | £39,307 | £39,445 | £39,611 | £196,624 |
| Profit Before Tax | £9,559 | £10,205 | £11,305 | £12,433 | £13,823 | £57,325 |
| Profit After Tax | £7,743 | £8,266 | £9,157 | £10,071 | £11,196 | £46,433 |
| Change In Property Value | £12,750 | £12,941 | £30,649 | £40,785 | £47,356 | £144,482 |
| Net Return | £20,493 | £21,207 | £39,806 | £50,856 | £58,553 | £190,915 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 20% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change