Flat
EN6
2 beds
1 bath
St Johns Close, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-18,189
↘ -18%After 5 Years
Change In Property Value
£53,543
↗ 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 | £11,652 | £11,827 | £12,122 | £12,426 | £12,798 | £60,825 |
| Total Expenses | £15,663 | £15,726 | £15,799 | £15,873 | £15,953 | £79,014 |
| Profit Before Tax | £-4,011 | £-3,900 | £-3,676 | £-3,447 | £-3,155 | £-18,189 |
| Profit After Tax | £-4,011 | £-3,900 | £-3,676 | £-3,447 | £-3,155 | £-18,189 |
| Change In Property Value | £4,725 | £4,796 | £11,358 | £15,115 | £17,550 | £53,543 |
| Net Return | £714 | £896 | £7,682 | £11,667 | £14,395 | £35,354 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change