Flat
EN6
1 bed
1 bath
The Briers, The Walk, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£-20,606
↘ -15%After 5 Years
Change In Property Value
£70,541
↗ 17%After 5 Years
Return On Investment
37%
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 | £15,360 | £15,590 | £15,980 | £16,380 | £16,871 | £80,181 |
| Total Expenses | £20,001 | £20,070 | £20,152 | £20,236 | £20,328 | £100,787 |
| Profit Before Tax | £-4,641 | £-4,480 | £-4,172 | £-3,856 | £-3,457 | £-20,606 |
| Profit After Tax | £-4,641 | £-4,480 | £-4,172 | £-3,856 | £-3,457 | £-20,606 |
| Change In Property Value | £6,225 | £6,318 | £14,964 | £19,913 | £23,121 | £70,541 |
| Net Return | £1,584 | £1,839 | £10,792 | £16,057 | £19,664 | £49,935 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -15% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change