Flat EN4 1 bed 1 bath

Margaret Road, Barnet EN4

East of England, England · EN4

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£-9,742

↘ -11%After 5 Years

Change In Property Value

After 5 Years

£55,979

↗ 19%After 5 Years

Return On Investment

51%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,152	£10,304	£10,459	£10,720	£10,988	£52,624
Total Expenses	£12,346	£12,411	£12,468	£12,536	£12,605	£62,365
Profit Before Tax	£-2,194	£-2,107	£-2,009	£-1,815	£-1,617	£-9,742
Profit After Tax	£-2,194	£-2,107	£-2,009	£-1,815	£-1,617	£-9,742
Change In Property Value	£4,350	£10,302	£13,709	£15,918	£11,700	£55,979
Net Return	£2,156	£8,195	£11,701	£14,103	£10,083	£46,238
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-11%
Total Net Return (%)	2%	9%	13%	16%	11%	51%

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