Flat EN4 2 beds 1 bath

Heddon Court, Cockfosters Road, Barnet EN4

East of England, England · EN4

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£-9,532

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£72,387

↗ 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	£13,128	£13,325	£13,525	£13,863	£14,209	£68,050
Total Expenses	£15,378	£15,448	£15,509	£15,585	£15,662	£77,582
Profit Before Tax	£-2,250	£-2,123	£-1,984	£-1,722	£-1,453	£-9,532
Profit After Tax	£-2,250	£-2,123	£-1,984	£-1,722	£-1,453	£-9,532
Change In Property Value	£5,625	£13,322	£17,728	£20,584	£15,129	£72,387
Net Return	£3,375	£11,199	£15,743	£18,862	£13,676	£62,855
Return From Rental Income (%)	-2%	-2%	-2%	-1%	-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