Flat EN4 2 beds 1 bath

Avondale Avenue, Barnet EN4

East of England, England · EN4

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£-9,582

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£69,492

↗ 19%After 5 Years

Return On Investment

52%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,600	£12,789	£12,981	£13,305	£13,638	£65,313
Total Expenses	£14,843	£14,912	£14,972	£15,046	£15,122	£74,896
Profit Before Tax	£-2,243	£-2,123	£-1,991	£-1,741	£-1,484	£-9,582
Profit After Tax	£-2,243	£-2,123	£-1,991	£-1,741	£-1,484	£-9,582
Change In Property Value	£5,400	£12,789	£17,019	£19,760	£14,524	£69,492
Net Return	£3,157	£10,666	£15,027	£18,019	£13,040	£59,909
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-8%
Total Net Return (%)	3%	9%	13%	16%	11%	52%

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