Flat EN5 2 beds 1 bath

Boleyn Way, New Barnet EN5

East of England, England · EN5

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£-8,398

↘ -9%After 5 Years

Change In Property Value

After 5 Years

£55,979

↗ 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	£10,440	£10,597	£10,756	£11,024	£11,300	£54,117
Total Expenses	£12,375	£12,440	£12,497	£12,566	£12,636	£62,515
Profit Before Tax	£-1,935	£-1,844	£-1,742	£-1,542	£-1,336	£-8,398
Profit After Tax	£-1,935	£-1,844	£-1,742	£-1,542	£-1,336	£-8,398
Change In Property Value	£4,350	£10,302	£13,709	£15,918	£11,700	£55,979
Net Return	£2,415	£8,458	£11,968	£14,376	£10,364	£47,581
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