Flat
EN6
2 beds
1 bath
Pinewood Drive, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£-5,843
↘ -5%After 5 Years
Change In Property Value
£75,283
↗ 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 | £14,436 | £14,653 | £14,872 | £15,244 | £15,625 | £74,830 |
| Total Expenses | £15,992 | £16,064 | £16,126 | £16,205 | £16,286 | £80,674 |
| Profit Before Tax | £-1,556 | £-1,411 | £-1,254 | £-961 | £-661 | £-5,843 |
| Profit After Tax | £-1,556 | £-1,411 | £-1,254 | £-961 | £-661 | £-5,843 |
| Change In Property Value | £5,850 | £13,855 | £18,437 | £21,407 | £15,734 | £75,283 |
| Net Return | £4,294 | £12,444 | £17,183 | £20,446 | £15,073 | £69,439 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| 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