Flat
EN6
1 bed
1 bath
The Briers, The Walk, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£-5,555
↘ -4%After 5 Years
Change In Property Value
£80,109
↗ 19%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,360 | £15,590 | £15,824 | £16,220 | £16,625 | £79,620 |
| Total Expenses | £16,889 | £16,962 | £17,026 | £17,107 | £17,191 | £85,174 |
| Profit Before Tax | £-1,529 | £-1,371 | £-1,202 | £-888 | £-565 | £-5,555 |
| Profit After Tax | £-1,529 | £-1,371 | £-1,202 | £-888 | £-565 | £-5,555 |
| Change In Property Value | £6,225 | £14,743 | £19,619 | £22,779 | £16,743 | £80,109 |
| Net Return | £4,696 | £13,372 | £18,417 | £21,892 | £16,178 | £74,554 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 4% | 10% | 14% | 16% | 12% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change