Flat EN6 1 bed 1 bath

Darkes Lane, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£93,150First Year

Profit From Rental Income

After 5 Years

£-6,935

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£57,717

↗ 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	£11,064	£11,230	£11,398	£11,683	£11,975	£57,351
Total Expenses	£12,727	£12,793	£12,851	£12,921	£12,993	£64,286
Profit Before Tax	£-1,663	£-1,563	£-1,453	£-1,238	£-1,018	£-6,935
Profit After Tax	£-1,663	£-1,563	£-1,453	£-1,238	£-1,018	£-6,935
Change In Property Value	£4,485	£10,622	£14,135	£16,412	£12,063	£57,717
Net Return	£2,822	£9,059	£12,682	£15,174	£11,045	£50,782
Return From Rental Income (%)	-2%	-2%	-2%	-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