Flat EN4 1 bed 1 bath

Somercoates Close, Barnet EN4

East of England, England · EN4

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£-9,597

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£67,561

↗ 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	£12,252	£12,436	£12,622	£12,938	£13,261	£63,509
Total Expenses	£14,486	£14,555	£14,614	£14,688	£14,763	£73,106
Profit Before Tax	£-2,234	£-2,119	£-1,992	£-1,750	£-1,502	£-9,597
Profit After Tax	£-2,234	£-2,119	£-1,992	£-1,750	£-1,502	£-9,597
Change In Property Value	£5,250	£12,434	£16,546	£19,211	£14,120	£67,561
Net Return	£3,016	£10,315	£14,554	£17,461	£12,619	£57,964
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
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