Flat
EN6
1 bed
1 bath
Bornedene, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£-7,794
↘ -11%After 5 Years
Change In Property Value
£43,432
↗ 19%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,328 | £8,453 | £8,580 | £8,794 | £9,014 | £43,169 |
| Total Expenses | £10,072 | £10,135 | £10,188 | £10,252 | £10,316 | £50,963 |
| Profit Before Tax | £-1,744 | £-1,682 | £-1,609 | £-1,457 | £-1,302 | £-7,794 |
| Profit After Tax | £-1,744 | £-1,682 | £-1,609 | £-1,457 | £-1,302 | £-7,794 |
| Change In Property Value | £3,375 | £7,993 | £10,637 | £12,350 | £9,077 | £43,432 |
| Net Return | £1,631 | £6,311 | £9,028 | £10,893 | £7,775 | £35,638 |
| Return From Rental Income (%) | -3% | -2% | -2% | -2% | -2% | -11% |
| Total Net Return (%) | 2% | 9% | 13% | 16% | 11% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change