Flat EN6 2 beds 1 bath

Chace Avenue, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£28,467

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£53,543

↗ 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	£23,004	£23,349	£23,933	£24,531	£25,267	£120,084
Total Expenses	£16,798	£16,879	£16,980	£17,084	£17,200	£84,940
Profit Before Tax	£6,206	£6,471	£6,953	£7,448	£8,067	£35,144
Profit After Tax	£5,027	£5,241	£5,632	£6,033	£6,534	£28,467
Change In Property Value	£4,725	£4,796	£11,358	£15,115	£17,550	£53,543
Net Return	£9,752	£10,037	£16,990	£21,147	£24,084	£82,010
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