Flat EN6 2 beds 2 baths

Southgate Road, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£126,750First Year

Profit From Rental Income

After 5 Years

£-5,808

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£76,248

↗ 19%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,616	£14,835	£15,058	£15,434	£15,820	£75,763
Total Expenses	£16,171	£16,243	£16,306	£16,385	£16,467	£81,571
Profit Before Tax	£-1,555	£-1,407	£-1,248	£-951	£-647	£-5,808
Profit After Tax	£-1,555	£-1,407	£-1,248	£-951	£-647	£-5,808
Change In Property Value	£5,925	£14,032	£18,673	£21,682	£15,936	£76,248
Net Return	£4,370	£12,625	£17,425	£20,730	£15,289	£70,440
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	3%	10%	14%	16%	12%	56%

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