Flat
EN4
2 beds
2 baths
Margaret Road, Barnet EN4
East of England, England · EN4
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£-9,193
↘ -6%After 5 Years
Change In Property Value
£98,447
↗ 19%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,856 | £18,124 | £18,396 | £18,856 | £19,327 | £92,558 |
| Total Expenses | £20,195 | £20,272 | £20,340 | £20,428 | £20,517 | £101,751 |
| Profit Before Tax | £-2,339 | £-2,148 | £-1,944 | £-1,572 | £-1,190 | £-9,193 |
| Profit After Tax | £-2,339 | £-2,148 | £-1,944 | £-1,572 | £-1,190 | £-9,193 |
| Change In Property Value | £7,650 | £18,118 | £24,110 | £27,994 | £20,575 | £98,447 |
| Net Return | £5,311 | £15,970 | £22,165 | £26,422 | £19,385 | £89,253 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 3% | 10% | 13% | 16% | 12% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change