Flat
EN6
2 beds
1 bath
Weston Close, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-5,773
↘ -4%After 5 Years
Change In Property Value
£77,213
↗ 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 | £14,796 | £15,018 | £15,243 | £15,624 | £16,015 | £76,696 |
| Total Expenses | £16,350 | £16,422 | £16,485 | £16,565 | £16,647 | £82,469 |
| Profit Before Tax | £-1,554 | £-1,404 | £-1,242 | £-941 | £-632 | £-5,773 |
| Profit After Tax | £-1,554 | £-1,404 | £-1,242 | £-941 | £-632 | £-5,773 |
| Change In Property Value | £6,000 | £14,210 | £18,909 | £21,956 | £16,138 | £77,213 |
| Net Return | £4,446 | £12,806 | £17,667 | £21,015 | £15,506 | £71,440 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 3% | 10% | 14% | 16% | 12% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change