Flat EN6 2 beds 1 bath

Norman Court, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£114,150First Year

Profit From Rental Income

After 5 Years

£-6,231

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£69,299

↗ 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	£13,284	£13,483	£13,686	£14,028	£14,378	£68,859
Total Expenses	£14,879	£14,949	£15,010	£15,086	£15,164	£75,089
Profit Before Tax	£-1,595	£-1,466	£-1,325	£-1,059	£-786	£-6,231
Profit After Tax	£-1,595	£-1,466	£-1,325	£-1,059	£-786	£-6,231
Change In Property Value	£5,385	£12,753	£16,971	£19,705	£14,484	£69,299
Net Return	£3,790	£11,288	£15,646	£18,647	£13,698	£63,068
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