Detached
EN4
4 beds
2 baths
Park Road, Barnet EN4
East of England, England · EN4
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£-670
↗ 0%After 5 Years
Change In Property Value
£173,729
↗ 19%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,500 | £31,972 | £32,452 | £33,263 | £34,095 | £163,283 |
| Total Expenses | £32,608 | £32,667 | £32,725 | £32,817 | £32,911 | £163,728 |
| Profit Before Tax | £-1,108 | £-695 | £-273 | £446 | £1,184 | £-445 |
| Profit After Tax | £-1,108 | £-695 | £-273 | £446 | £959 | £-670 |
| Change In Property Value | £13,500 | £31,973 | £42,546 | £49,401 | £36,310 | £173,729 |
| Net Return | £12,393 | £31,278 | £42,273 | £49,847 | £37,269 | £173,059 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 4% | 10% | 14% | 16% | 12% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change