Flat EN5 2 beds 1 bath

Great North Road, New Barnet, Barnet EN5

East of England, England · EN5

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-8,327

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£57,910

↗ 19%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,800	£10,962	£11,126	£11,405	£11,690	£55,983
Total Expenses	£12,733	£12,799	£12,856	£12,926	£12,997	£64,310
Profit Before Tax	£-1,933	£-1,837	£-1,730	£-1,521	£-1,307	£-8,327
Profit After Tax	£-1,933	£-1,837	£-1,730	£-1,521	£-1,307	£-8,327
Change In Property Value	£4,500	£10,658	£14,182	£16,467	£12,103	£57,910
Net Return	£2,568	£8,821	£12,452	£14,946	£10,796	£49,582
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-9%
Total Net Return (%)	3%	9%	13%	16%	12%	53%

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