Flat EN6 0 beds 1 bath

Bornedene, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£58,450First Year

Profit From Rental Income

After 5 Years

£-8,227

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£36,966

↗ 19%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£7,080	£7,186	£7,294	£7,476	£7,663	£36,700
Total Expenses	£8,870	£8,930	£8,982	£9,042	£9,103	£44,927
Profit Before Tax	£-1,790	£-1,744	£-1,688	£-1,566	£-1,440	£-8,227
Profit After Tax	£-1,790	£-1,744	£-1,688	£-1,566	£-1,440	£-8,227
Change In Property Value	£2,873	£6,803	£9,053	£10,511	£7,726	£36,966
Net Return	£1,083	£5,059	£7,365	£8,946	£6,286	£28,739
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-2%	-14%
Total Net Return (%)	2%	9%	13%	15%	11%	49%

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