Flat
EN4
2 beds
1 bath
Cat Hill, Barnet EN4
East of England, England · EN4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-9,727
↘ -10%After 5 Years
Change In Property Value
£57,910
↗ 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 | £10,500 | £10,657 | £10,817 | £11,088 | £11,365 | £54,428 |
| Total Expenses | £12,703 | £12,768 | £12,825 | £12,894 | £12,964 | £64,155 |
| Profit Before Tax | £-2,203 | £-2,111 | £-2,008 | £-1,806 | £-1,599 | £-9,727 |
| Profit After Tax | £-2,203 | £-2,111 | £-2,008 | £-1,806 | £-1,599 | £-9,727 |
| Change In Property Value | £4,500 | £10,658 | £14,182 | £16,467 | £12,103 | £57,910 |
| Net Return | £2,298 | £8,547 | £12,174 | £14,661 | £10,504 | £48,183 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | 2% | 9% | 13% | 16% | 11% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change