Flat EN6 2 beds 1 bath

St Johns Close, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£-6,766

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£60,805

↗ 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	£11,652	£11,827	£12,004	£12,304	£12,612	£60,399
Total Expenses	£13,300	£13,368	£13,427	£13,498	£13,572	£67,165
Profit Before Tax	£-1,648	£-1,541	£-1,422	£-1,194	£-960	£-6,766
Profit After Tax	£-1,648	£-1,541	£-1,422	£-1,194	£-960	£-6,766
Change In Property Value	£4,725	£11,190	£14,891	£17,290	£12,708	£60,805
Net Return	£3,077	£9,649	£13,469	£16,096	£11,748	£54,040
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