Flat EN6 2 beds 1 bath

Chauncy Avenue, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£91,750First Year

Profit From Rental Income

After 5 Years

£26,155

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£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

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