Flat EN6 2 beds 1 bath

Stapleton Close, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£-6,188

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£70,457

↗ 19%After 5 Years

Return On Investment

55%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,500	£13,703	£13,908	£14,256	£14,612	£69,978
Total Expenses	£15,094	£15,164	£15,226	£15,302	£15,381	£76,167
Profit Before Tax	£-1,594	£-1,462	£-1,318	£-1,047	£-768	£-6,188
Profit After Tax	£-1,594	£-1,462	£-1,318	£-1,047	£-768	£-6,188
Change In Property Value	£5,475	£12,967	£17,255	£20,035	£14,726	£70,457
Net Return	£3,881	£11,505	£15,937	£18,988	£13,957	£64,269
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	3%	10%	14%	16%	12%	55%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change