Flat EN6 1 bed 1 bath

Darkes Lane, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£93,150First Year

Profit From Rental Income

After 5 Years

£-17,777

↘ -19%After 5 Years

Change In Property Value

After 5 Years

£50,824

↗ 17%After 5 Years

Return On Investment

35%

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	£11,064	£11,230	£11,511	£11,798	£12,152	£57,756
Total Expenses	£14,969	£15,032	£15,103	£15,176	£15,254	£75,533
Profit Before Tax	£-3,905	£-3,802	£-3,592	£-3,377	£-3,101	£-17,777
Profit After Tax	£-3,905	£-3,802	£-3,592	£-3,377	£-3,101	£-17,777
Change In Property Value	£4,485	£4,552	£10,781	£14,347	£16,658	£50,824
Net Return	£580	£750	£7,189	£10,970	£13,557	£33,046
Return From Rental Income (%)	-4%	-4%	-4%	-4%	-3%	-19%
Total Net Return (%)	1%	1%	8%	12%	15%	35%

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