Flat
EN6
2 beds
2 baths
Southgate Road, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£-6,188
↘ -5%After 5 Years
Change In Property Value
£70,457
↗ 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 | £13,500 | £13,703 | £13,908 | £14,256 | £14,612 | £69,978 |
| Total Expenses | £15,094 | £15,164 | £15,226 | £15,302 | £15,381 | £76,167 |
| Profit Before Tax | £-1,594 | £-1,462 | £-1,318 | £-1,047 | £-768 | £-6,188 |
| Profit After Tax | £-1,594 | £-1,462 | £-1,318 | £-1,047 | £-768 | £-6,188 |
| Change In Property Value | £5,475 | £12,967 | £17,255 | £20,035 | £14,726 | £70,457 |
| Net Return | £3,881 | £11,505 | £15,937 | £18,988 | £13,957 | £64,269 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | 3% | 10% | 14% | 16% | 12% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change