Flat EN6 2 beds 1 bath

Chace Avenue, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£101,550First Year

Profit From Rental Income

After 5 Years

£29,419

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£54,903

↗ 17%After 5 Years

Return On Investment

83%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,592	£23,946	£24,545	£25,158	£25,913	£123,153
Total Expenses	£17,174	£17,256	£17,358	£17,464	£17,582	£86,834
Profit Before Tax	£6,418	£6,690	£7,186	£7,694	£8,331	£36,320
Profit After Tax	£5,198	£5,419	£5,821	£6,233	£6,748	£29,419
Change In Property Value	£4,845	£4,918	£11,647	£15,498	£17,995	£54,903
Net Return	£10,043	£10,337	£17,467	£21,731	£24,744	£84,322
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	10%	10%	17%	21%	24%	83%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change