Flat
EN6
3 beds
2 baths
Hawkshead Road, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£203,750First YearProfit From Rental Income
£-3,244
↘ -2%After 5 Years
Change In Property Value
£118,715
↗ 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 | £22,752 | £23,093 | £23,440 | £24,026 | £24,626 | £117,937 |
| Total Expenses | £24,063 | £24,147 | £24,223 | £24,323 | £24,426 | £121,181 |
| Profit Before Tax | £-1,311 | £-1,054 | £-783 | £-297 | £201 | £-3,244 |
| Profit After Tax | £-1,311 | £-1,054 | £-783 | £-297 | £201 | £-3,244 |
| Change In Property Value | £9,225 | £21,848 | £29,073 | £33,757 | £24,812 | £118,715 |
| Net Return | £7,914 | £20,794 | £28,290 | £33,460 | £25,012 | £115,471 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 4% | 10% | 14% | 16% | 12% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change