Flat
EN6
1 bed
1 bath
Southgate Road, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£-7,505
↘ -10%After 5 Years
Change In Property Value
£48,258
↗ 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 | £9,252 | £9,391 | £9,532 | £9,770 | £10,014 | £47,959 |
| Total Expenses | £10,969 | £11,033 | £11,088 | £11,154 | £11,221 | £55,464 |
| Profit Before Tax | £-1,717 | £-1,642 | £-1,556 | £-1,384 | £-1,206 | £-7,505 |
| Profit After Tax | £-1,717 | £-1,642 | £-1,556 | £-1,384 | £-1,206 | £-7,505 |
| Change In Property Value | £3,750 | £8,881 | £11,818 | £13,722 | £10,086 | £48,258 |
| Net Return | £2,033 | £7,239 | £10,262 | £12,339 | £8,880 | £40,753 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| 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