Flat
EN6
2 beds
2 baths
Southgate Road, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£-20,134
↘ -16%After 5 Years
Change In Property Value
£67,142
↗ 17%After 5 Years
Return On Investment
37%
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 | £14,616 | £14,835 | £15,206 | £15,586 | £16,054 | £76,298 |
| Total Expenses | £19,133 | £19,201 | £19,281 | £19,363 | £19,452 | £96,431 |
| Profit Before Tax | £-4,517 | £-4,366 | £-4,075 | £-3,777 | £-3,399 | £-20,134 |
| Profit After Tax | £-4,517 | £-4,366 | £-4,075 | £-3,777 | £-3,399 | £-20,134 |
| Change In Property Value | £5,925 | £6,014 | £14,243 | £18,953 | £22,007 | £67,142 |
| Net Return | £1,408 | £1,648 | £10,168 | £15,176 | £18,608 | £47,008 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change