Flat
EN6
1 bed
1 bath
Darkes Lane, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-7,181
↘ -8%After 5 Years
Change In Property Value
£54,049
↗ 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 | £10,356 | £10,511 | £10,669 | £10,936 | £11,209 | £53,681 |
| Total Expenses | £12,045 | £12,110 | £12,167 | £12,235 | £12,305 | £60,862 |
| Profit Before Tax | £-1,689 | £-1,599 | £-1,498 | £-1,300 | £-1,096 | £-7,181 |
| Profit After Tax | £-1,689 | £-1,599 | £-1,498 | £-1,300 | £-1,096 | £-7,181 |
| Change In Property Value | £4,200 | £9,947 | £13,237 | £15,369 | £11,296 | £54,049 |
| Net Return | £2,511 | £8,348 | £11,739 | £14,070 | £10,200 | £46,868 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -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