Flat EN6 2 beds 2 baths

Darkes Lane, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£100,500First Year

Profit From Rental Income

After 5 Years

£-18,279

↘ -18%After 5 Years

Change In Property Value

After 5 Years

£54,393

↗ 17%After 5 Years

Return On Investment

36%

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	£11,844	£12,022	£12,322	£12,630	£13,009	£61,827
Total Expenses	£15,880	£15,944	£16,017	£16,092	£16,172	£80,106
Profit Before Tax	£-4,036	£-3,923	£-3,695	£-3,462	£-3,163	£-18,279
Profit After Tax	£-4,036	£-3,923	£-3,695	£-3,462	£-3,163	£-18,279
Change In Property Value	£4,800	£4,872	£11,539	£15,354	£17,828	£54,393
Net Return	£764	£949	£7,844	£11,893	£14,665	£36,115
Return From Rental Income (%)	-4%	-4%	-4%	-3%	-3%	-18%
Total Net Return (%)	1%	1%	8%	12%	15%	36%

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