Flat
EN4
3 beds
1 bath
Crescent Road, New Barnet EN4
East of England, England · EN4
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£-9,373
↘ -6%After 5 Years
Change In Property Value
£85,900
↗ 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 | £15,576 | £15,810 | £16,047 | £16,448 | £16,859 | £80,740 |
| Total Expenses | £17,875 | £17,949 | £18,014 | £18,096 | £18,179 | £90,113 |
| Profit Before Tax | £-2,299 | £-2,139 | £-1,967 | £-1,648 | £-1,320 | £-9,373 |
| Profit After Tax | £-2,299 | £-2,139 | £-1,967 | £-1,648 | £-1,320 | £-9,373 |
| Change In Property Value | £6,675 | £15,809 | £21,037 | £24,426 | £17,953 | £85,900 |
| Net Return | £4,376 | £13,669 | £19,070 | £22,778 | £16,633 | £76,526 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 3% | 9% | 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