Flat EN6 2 beds 2 baths

Darkes Lane, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£-6,674

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£61,770

↗ 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	£11,844	£12,022	£12,202	£12,507	£12,820	£61,394
Total Expenses	£13,480	£13,548	£13,607	£13,680	£13,753	£68,069
Profit Before Tax	£-1,636	£-1,527	£-1,405	£-1,172	£-934	£-6,674
Profit After Tax	£-1,636	£-1,527	£-1,405	£-1,172	£-934	£-6,674
Change In Property Value	£4,800	£11,368	£15,128	£17,565	£12,910	£61,770
Net Return	£3,164	£9,841	£13,722	£16,392	£11,976	£55,096
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
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