Flat EN6 2 beds 1 bath

Chace Avenue, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£101,550First Year

Profit From Rental Income

After 5 Years

£-6,653

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£62,350

↗ 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	£11,952	£12,131	£12,313	£12,621	£12,937	£61,954
Total Expenses	£13,588	£13,656	£13,715	£13,787	£13,862	£68,607
Profit Before Tax	£-1,636	£-1,524	£-1,402	£-1,166	£-925	£-6,653
Profit After Tax	£-1,636	£-1,524	£-1,402	£-1,166	£-925	£-6,653
Change In Property Value	£4,845	£11,475	£15,269	£17,729	£13,031	£62,350
Net Return	£3,209	£9,950	£13,868	£16,563	£12,106	£55,696
Return From Rental Income (%)	-2%	-2%	-1%	-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