Flat EN6 2 beds 1 bath

Aberdale Gardens, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-6,061

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£72,387

↗ 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	£13,872	£14,080	£14,291	£14,649	£15,015	£71,907
Total Expenses	£15,453	£15,524	£15,586	£15,663	£15,743	£77,968
Profit Before Tax	£-1,581	£-1,444	£-1,294	£-1,015	£-728	£-6,061
Profit After Tax	£-1,581	£-1,444	£-1,294	£-1,015	£-728	£-6,061
Change In Property Value	£5,625	£13,322	£17,728	£20,584	£15,129	£72,387
Net Return	£4,044	£11,878	£16,433	£19,569	£14,401	£66,326
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