Flat
EN6
2 beds
1 bath
Church Road, Potters Bar EN6
East of England, England · EN6
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£34,927
↗ 30%After 5 Years
Change In Property Value
£62,892
↗ 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 | £27,024 | £27,429 | £28,115 | £28,818 | £29,683 | £141,069 |
| Total Expenses | £19,382 | £19,469 | £19,580 | £19,694 | £19,823 | £97,949 |
| Profit Before Tax | £7,642 | £7,961 | £8,535 | £9,124 | £9,859 | £43,120 |
| Profit After Tax | £6,190 | £6,448 | £6,913 | £7,390 | £7,986 | £34,927 |
| Change In Property Value | £5,550 | £5,633 | £13,341 | £17,754 | £20,614 | £62,892 |
| Net Return | £11,740 | £12,081 | £20,255 | £25,144 | £28,600 | £97,819 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| 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