Flat EN6 2 beds 2 baths

Tolmers Gardens, Cuffley, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£49,593

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£84,140

↗ 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	£36,156	£36,698	£37,616	£38,556	£39,713	£188,739
Total Expenses	£25,255	£25,355	£25,490	£25,628	£25,786	£127,513
Profit Before Tax	£10,901	£11,343	£12,126	£12,929	£13,927	£61,226
Profit After Tax	£8,830	£9,188	£9,822	£10,472	£11,281	£49,593
Change In Property Value	£7,425	£7,536	£17,849	£23,751	£27,578	£84,140
Net Return	£16,255	£16,725	£27,671	£34,224	£38,859	£133,733
Return From Rental Income (%)	5%	6%	6%	6%	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