Flat EN6 2 beds 1 bath

Stapleton Close, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£112,750First Year

Profit From Rental Income

After 5 Years

£33,182

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£60,343

↗ 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	£25,932	£26,321	£26,979	£27,653	£28,483	£135,369
Total Expenses	£18,678	£18,763	£18,871	£18,983	£19,108	£94,403
Profit Before Tax	£7,254	£7,558	£8,108	£8,671	£9,375	£40,965
Profit After Tax	£5,876	£6,122	£6,567	£7,023	£7,593	£33,182
Change In Property Value	£5,325	£5,405	£12,801	£17,034	£19,778	£60,343
Net Return	£11,201	£11,527	£19,368	£24,057	£27,372	£93,524
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