Flat EN6 1 bed 1 bath

Southgate Road, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£-16,570

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£42,495

↗ 17%After 5 Years

Return On Investment

34%

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	£9,252	£9,391	£9,626	£9,866	£10,162	£48,297
Total Expenses	£12,844	£12,904	£12,970	£13,038	£13,110	£64,867
Profit Before Tax	£-3,592	£-3,513	£-3,345	£-3,172	£-2,948	£-16,570
Profit After Tax	£-3,592	£-3,513	£-3,345	£-3,172	£-2,948	£-16,570
Change In Property Value	£3,750	£3,806	£9,014	£11,996	£13,928	£42,495
Net Return	£158	£293	£5,670	£8,824	£10,980	£25,925
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	0%	0%	7%	12%	14%	34%

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