Flat
EN6
1 bed
1 bath
Potters Court, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£39,970First YearProfit From Rental Income
£-8,898
↘ -22%After 5 Years
Change In Property Value
£25,075
↗ 19%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,812 | £4,884 | £4,957 | £5,081 | £5,208 | £24,943 |
| Total Expenses | £6,661 | £6,718 | £6,766 | £6,821 | £6,876 | £33,841 |
| Profit Before Tax | £-1,849 | £-1,834 | £-1,809 | £-1,739 | £-1,667 | £-8,898 |
| Profit After Tax | £-1,849 | £-1,834 | £-1,809 | £-1,739 | £-1,667 | £-8,898 |
| Change In Property Value | £1,949 | £4,615 | £6,141 | £7,130 | £5,241 | £25,075 |
| Net Return | £100 | £2,781 | £4,332 | £5,391 | £3,573 | £16,177 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -22% |
| Total Net Return (%) | 0% | 7% | 11% | 13% | 9% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change