Flat
EN4
1 bed
1 bath
Park Road, New Barnet, Barnet EN4
East of England, England · EN4
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£-9,981
↘ -18%After 5 Years
Change In Property Value
£35,711
↗ 19%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,480 | £6,577 | £6,676 | £6,843 | £7,014 | £33,590 |
| Total Expenses | £8,600 | £8,660 | £8,711 | £8,769 | £8,829 | £43,570 |
| Profit Before Tax | £-2,120 | £-2,083 | £-2,035 | £-1,927 | £-1,815 | £-9,981 |
| Profit After Tax | £-2,120 | £-2,083 | £-2,035 | £-1,927 | £-1,815 | £-9,981 |
| Change In Property Value | £2,775 | £6,572 | £8,746 | £10,155 | £7,464 | £35,711 |
| Net Return | £655 | £4,489 | £6,711 | £8,228 | £5,648 | £25,731 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | 1% | 8% | 12% | 15% | 10% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change