Semi Detached
EN6
3 beds
1 bath
Strafford Gate, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£268,482First YearProfit From Rental Income
£43,561
↗ 16%After 5 Years
Change In Property Value
£135,975
↗ 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 | £45,780 | £46,467 | £47,628 | £48,819 | £50,284 | £238,978 |
| Total Expenses | £36,816 | £36,896 | £37,023 | £37,153 | £37,310 | £185,199 |
| Profit Before Tax | £8,964 | £9,571 | £10,605 | £11,666 | £12,973 | £53,779 |
| Profit After Tax | £7,261 | £7,752 | £8,590 | £9,449 | £10,508 | £43,561 |
| Change In Property Value | £11,999 | £12,179 | £28,844 | £38,384 | £44,568 | £135,975 |
| Net Return | £19,260 | £19,931 | £37,435 | £47,833 | £55,076 | £179,536 |
| 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