Flat EN4 2 beds 2 baths

Kendrick Drive, Barnet EN4

East of England, England · EN4

Initial Investment

First Year

£396,250First Year

Profit From Rental Income

After 5 Years

£-7,740

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£219,092

↗ 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	£39,720	£40,316	£40,921	£41,944	£42,992	£205,892
Total Expenses	£42,491	£42,600	£42,702	£42,846	£42,993	£213,632
Profit Before Tax	£-2,771	£-2,284	£-1,781	£-902	£-1	£-7,740
Profit After Tax	£-2,771	£-2,284	£-1,781	£-902	£-1	£-7,740
Change In Property Value	£17,025	£40,321	£53,656	£62,300	£45,791	£219,092
Net Return	£14,254	£38,036	£51,874	£61,398	£45,789	£211,352
Return From Rental Income (%)	-1%	-1%	0%	0%	0%	-2%
Total Net Return (%)	4%	10%	13%	15%	12%	53%

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