Flat EN6 3 beds 1 bath

Fair View, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£-2,413

↘ -1%After 5 Years

Change In Property Value

After 5 Years

£132,227

↗ 19%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£25,344	£25,724	£26,110	£26,763	£27,432	£131,373
Total Expenses	£26,574	£26,662	£26,742	£26,849	£26,959	£133,786
Profit Before Tax	£-1,230	£-938	£-632	£-86	£473	£-2,413
Profit After Tax	£-1,230	£-938	£-632	£-86	£473	£-2,413
Change In Property Value	£10,275	£24,335	£32,382	£37,600	£27,636	£132,227
Net Return	£9,045	£23,396	£31,751	£37,513	£28,109	£129,814
Return From Rental Income (%)	-1%	0%	0%	0%	0%	-1%
Total Net Return (%)	4%	10%	14%	16%	12%	57%

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