Flat
EN6
1 bed
1 bath
Wayside, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£26,155
↗ 29%After 5 Years
Change In Property Value
£50,144
↗ 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 | £21,552 | £21,875 | £22,422 | £22,983 | £23,672 | £112,504 |
| Total Expenses | £15,859 | £15,938 | £16,035 | £16,135 | £16,247 | £80,214 |
| Profit Before Tax | £5,693 | £5,938 | £6,387 | £6,847 | £7,425 | £32,290 |
| Profit After Tax | £4,611 | £4,809 | £5,173 | £5,546 | £6,015 | £26,155 |
| Change In Property Value | £4,425 | £4,491 | £10,637 | £14,155 | £16,435 | £50,144 |
| Net Return | £9,036 | £9,301 | £15,810 | £19,701 | £22,450 | £76,299 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change