Flat EN6 3 beds 1 bath

Fair View, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£71,899

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£116,436

↗ 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	£50,040	£50,791	£52,060	£53,362	£54,963	£261,216
Total Expenses	£34,181	£34,302	£34,472	£34,646	£34,849	£172,452
Profit Before Tax	£15,859	£16,488	£17,588	£18,715	£20,114	£88,764
Profit After Tax	£12,845	£13,355	£14,246	£15,160	£16,292	£71,899
Change In Property Value	£10,275	£10,429	£24,700	£32,868	£38,164	£116,436
Net Return	£23,120	£23,785	£38,946	£48,028	£54,456	£188,334
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
Total Net Return (%)	10%	10%	17%	21%	24%	83%

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