Flat EN6 2 beds 2 baths

Tolmers Gardens, Cuffley, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£172,250First Year

Profit From Rental Income

After 5 Years

£-4,273

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£101,342

↗ 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	£19,428	£19,719	£20,015	£20,516	£21,028	£100,707
Total Expenses	£20,835	£20,914	£20,984	£21,076	£21,170	£104,979
Profit Before Tax	£-1,407	£-1,194	£-969	£-561	£-142	£-4,273
Profit After Tax	£-1,407	£-1,194	£-969	£-561	£-142	£-4,273
Change In Property Value	£7,875	£18,651	£24,819	£28,817	£21,181	£101,342
Net Return	£6,468	£17,456	£23,849	£28,257	£21,039	£97,069
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	4%	10%	14%	16%	12%	56%

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