Flat EN4 1 bed 0 baths

Glyn Avenue, New Barnet EN4

East of England, England · EN4

Initial Investment

First Year

£75,985First Year

Profit From Rental Income

After 5 Years

£-9,849

↘ -13%After 5 Years

Change In Property Value

After 5 Years

£48,249

↗ 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	£8,748	£8,879	£9,012	£9,238	£9,469	£45,346
Total Expenses	£10,917	£10,980	£11,034	£11,099	£11,164	£55,195
Profit Before Tax	£-2,169	£-2,101	£-2,022	£-1,861	£-1,696	£-9,849
Profit After Tax	£-2,169	£-2,101	£-2,022	£-1,861	£-1,696	£-9,849
Change In Property Value	£3,749	£8,879	£11,816	£13,720	£10,084	£48,249
Net Return	£1,580	£6,779	£9,794	£11,859	£8,388	£38,400
Return From Rental Income (%)	-3%	-3%	-3%	-2%	-2%	-13%
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