Flat EN6 1 bed 1 bath

Darkes Lane, Potters Bar EN6

East of England, England · EN6

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£8,198

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£47,594

↗ 17%After 5 Years

Return On Investment

64%

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	£16,200	£16,443	£16,854	£17,275	£17,794	£84,566
Total Expenses	£14,729	£14,799	£14,883	£14,969	£15,064	£74,445
Profit Before Tax	£1,471	£1,644	£1,971	£2,306	£2,730	£10,121
Profit After Tax	£1,192	£1,331	£1,596	£1,868	£2,211	£8,198
Change In Property Value	£4,200	£4,263	£10,096	£13,435	£15,600	£47,594
Net Return	£5,392	£5,594	£11,692	£15,303	£17,811	£55,792
Return From Rental Income (%)	1%	2%	2%	2%	3%	9%
Total Net Return (%)	6%	6%	14%	18%	21%	64%

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