Flat EN4 1 bed 1 bath

Cat Hill, Barnet EN4

East of England, England · EN4

Initial Investment

First Year

£116,247First Year

Profit From Rental Income

After 5 Years

£-9,546

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£70,456

↗ 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	£12,780	£12,972	£13,166	£13,495	£13,833	£66,246
Total Expenses	£15,022	£15,091	£15,151	£15,226	£15,302	£75,793
Profit Before Tax	£-2,242	£-2,119	£-1,985	£-1,731	£-1,470	£-9,546
Profit After Tax	£-2,242	£-2,119	£-1,985	£-1,731	£-1,470	£-9,546
Change In Property Value	£5,475	£12,966	£17,255	£20,035	£14,725	£70,456
Net Return	£3,233	£10,847	£15,270	£18,304	£13,256	£60,910
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