Flat
EN6
2 beds
1 bath
The Highlands, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-7,090
↘ -8%After 5 Years
Change In Property Value
£55,014
↗ 19%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,548 | £10,706 | £10,867 | £11,138 | £11,417 | £54,676 |
| Total Expenses | £12,225 | £12,290 | £12,348 | £12,417 | £12,487 | £61,766 |
| Profit Before Tax | £-1,677 | £-1,584 | £-1,481 | £-1,278 | £-1,070 | £-7,090 |
| Profit After Tax | £-1,677 | £-1,584 | £-1,481 | £-1,278 | £-1,070 | £-7,090 |
| Change In Property Value | £4,275 | £10,125 | £13,473 | £15,644 | £11,498 | £55,014 |
| Net Return | £2,598 | £8,540 | £11,992 | £14,366 | £10,428 | £47,924 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 3% | 10% | 14% | 16% | 12% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change