Flat
EN6
2 beds
1 bath
St Vincents Way, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£86,150First YearProfit From Rental Income
£-7,188
↘ -8%After 5 Years
Change In Property Value
£53,856
↗ 19%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,320 | £10,475 | £10,632 | £10,898 | £11,170 | £53,495 |
| Total Expenses | £12,009 | £12,074 | £12,131 | £12,199 | £12,269 | £60,683 |
| Profit Before Tax | £-1,689 | £-1,600 | £-1,499 | £-1,302 | £-1,099 | £-7,188 |
| Profit After Tax | £-1,689 | £-1,600 | £-1,499 | £-1,302 | £-1,099 | £-7,188 |
| Change In Property Value | £4,185 | £9,911 | £13,189 | £15,314 | £11,256 | £53,856 |
| Net Return | £2,496 | £8,312 | £11,690 | £14,013 | £10,157 | £46,668 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -8% |
| Total Net Return (%) | 3% | 10% | 14% | 16% | 12% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change