Flat EN6 2 beds 1 bath

Church Road, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£-6,097

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£71,422

↗ 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	£13,692	£13,897	£14,106	£14,458	£14,820	£70,974
Total Expenses	£15,274	£15,344	£15,406	£15,483	£15,562	£77,070
Profit Before Tax	£-1,582	£-1,447	£-1,300	£-1,025	£-742	£-6,097
Profit After Tax	£-1,582	£-1,447	£-1,300	£-1,025	£-742	£-6,097
Change In Property Value	£5,550	£13,144	£17,491	£20,309	£14,927	£71,422
Net Return	£3,968	£11,697	£16,191	£19,284	£14,185	£65,325
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
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