Flat EN6 2 beds 1 bath

Chauncy Avenue, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£-6,892

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£58,875

↗ 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	£11,280	£11,449	£11,621	£11,911	£12,209	£58,471
Total Expenses	£12,941	£13,008	£13,066	£13,137	£13,210	£65,363
Profit Before Tax	£-1,661	£-1,559	£-1,446	£-1,226	£-1,001	£-6,892
Profit After Tax	£-1,661	£-1,559	£-1,446	£-1,226	£-1,001	£-6,892
Change In Property Value	£4,575	£10,835	£14,418	£16,741	£12,305	£58,875
Net Return	£2,914	£9,276	£12,973	£15,516	£11,304	£51,983
Return From Rental Income (%)	-2%	-2%	-2%	-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