Semi Detached
EN6
3 beds
1 bath
Elmroyd Avenue, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£249,250First YearProfit From Rental Income
£40,426
↗ 16%After 5 Years
Change In Property Value
£126,634
↗ 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 | £42,636 | £43,276 | £44,357 | £45,466 | £46,830 | £222,566 |
| Total Expenses | £34,321 | £34,397 | £34,516 | £34,638 | £34,785 | £172,657 |
| Profit Before Tax | £8,315 | £8,879 | £9,842 | £10,829 | £12,046 | £49,909 |
| Profit After Tax | £6,735 | £7,192 | £7,972 | £8,771 | £9,757 | £40,426 |
| Change In Property Value | £11,175 | £11,343 | £26,863 | £35,747 | £41,506 | £126,634 |
| Net Return | £17,910 | £18,534 | £34,835 | £44,518 | £51,263 | £167,060 |
| 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