Flat
EN6
2 beds
1 bath
The Highlands, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-6,963
↘ -8%After 5 Years
Change In Property Value
£56,945
↗ 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 | £10,920 | £11,084 | £11,250 | £11,531 | £11,820 | £56,605 |
| Total Expenses | £12,584 | £12,650 | £12,708 | £12,778 | £12,849 | £63,568 |
| Profit Before Tax | £-1,664 | £-1,566 | £-1,458 | £-1,246 | £-1,029 | £-6,963 |
| Profit After Tax | £-1,664 | £-1,566 | £-1,458 | £-1,246 | £-1,029 | £-6,963 |
| Change In Property Value | £4,425 | £10,480 | £13,946 | £16,193 | £11,902 | £56,945 |
| Net Return | £2,761 | £8,914 | £12,488 | £14,946 | £10,872 | £49,981 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -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