Flat
EN6
3 beds
2 baths
Fairacres Close, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£67,796
↗ 31%After 5 Years
Change In Property Value
£110,486
↗ 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 | £47,484 | £48,196 | £49,401 | £50,636 | £52,155 | £247,873 |
| Total Expenses | £32,537 | £32,654 | £32,818 | £32,985 | £33,180 | £164,174 |
| Profit Before Tax | £14,947 | £15,542 | £16,583 | £17,651 | £18,976 | £83,699 |
| Profit After Tax | £12,107 | £12,589 | £13,433 | £14,297 | £15,370 | £67,796 |
| Change In Property Value | £9,750 | £9,896 | £23,438 | £31,189 | £36,214 | £110,486 |
| Net Return | £21,857 | £22,485 | £36,870 | £45,486 | £51,584 | £178,282 |
| 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