Flat EN4 1 bed 1 bath

Cockfosters Road, Barnet EN4

East of England, England · EN4

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-9,792

↘ -12%After 5 Years

Change In Property Value

After 5 Years

£53,084

↗ 19%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,624	£9,768	£9,915	£10,163	£10,417	£49,887
Total Expenses	£11,811	£11,875	£11,931	£11,997	£12,065	£59,679
Profit Before Tax	£-2,187	£-2,107	£-2,016	£-1,834	£-1,648	£-9,792
Profit After Tax	£-2,187	£-2,107	£-2,016	£-1,834	£-1,648	£-9,792
Change In Property Value	£4,125	£9,769	£13,000	£15,095	£11,095	£53,084
Net Return	£1,938	£7,663	£10,985	£13,260	£9,446	£43,292
Return From Rental Income (%)	-3%	-2%	-2%	-2%	-2%	-12%
Total Net Return (%)	2%	9%	13%	16%	11%	51%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change