Flat
EN6
2 beds
1 bath
Sherwood Avenue, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£70,720
↗ 31%After 5 Years
Change In Property Value
£114,736
↗ 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 | £49,308 | £50,048 | £51,299 | £52,581 | £54,159 | £257,394 |
| Total Expenses | £33,711 | £33,831 | £33,999 | £34,172 | £34,372 | £170,086 |
| Profit Before Tax | £15,597 | £16,216 | £17,299 | £18,410 | £19,787 | £87,309 |
| Profit After Tax | £12,633 | £13,135 | £14,012 | £14,912 | £16,027 | £70,720 |
| Change In Property Value | £10,125 | £10,277 | £24,339 | £32,388 | £37,606 | £114,736 |
| Net Return | £22,758 | £23,412 | £38,352 | £47,300 | £53,634 | £185,456 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 31% |
| 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