Flat EN6 4 beds 1 bath

Honeywood Close, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£163,482First Year

Profit From Rental Income

After 5 Years

£50,168

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£84,981

↗ 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	£36,516	£37,064	£37,990	£38,940	£40,108	£190,618
Total Expenses	£25,487	£25,588	£25,724	£25,862	£26,022	£128,683
Profit Before Tax	£11,029	£11,476	£12,267	£13,078	£14,086	£61,936
Profit After Tax	£8,933	£9,295	£9,936	£10,593	£11,410	£50,168
Change In Property Value	£7,499	£7,612	£18,027	£23,989	£27,854	£84,981
Net Return	£16,433	£16,907	£27,963	£34,582	£39,264	£135,149
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
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