Flat
EN6
2 beds
1 bath
St Vincents Way, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£86,150First YearProfit From Rental Income
£24,251
↗ 28%After 5 Years
Change In Property Value
£47,424
↗ 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 | £20,376 | £20,682 | £21,199 | £21,729 | £22,381 | £106,365 |
| Total Expenses | £15,107 | £15,183 | £15,278 | £15,375 | £15,483 | £76,426 |
| Profit Before Tax | £5,269 | £5,498 | £5,921 | £6,354 | £6,898 | £29,939 |
| Profit After Tax | £4,268 | £4,454 | £4,796 | £5,146 | £5,587 | £24,251 |
| Change In Property Value | £4,185 | £4,248 | £10,060 | £13,387 | £15,544 | £47,424 |
| Net Return | £8,453 | £8,701 | £14,856 | £18,534 | £21,131 | £71,675 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change