Flat EN5 2 beds 1 bath

Boleyn Way, Barnet EN5

East of England, England · EN5

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£-8,221

↘ -8%After 5 Years

Change In Property Value

After 5 Years

£60,805

↗ 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	£11,340	£11,510	£11,683	£11,975	£12,274	£58,782
Total Expenses	£13,269	£13,336	£13,394	£13,465	£13,538	£67,003
Profit Before Tax	£-1,929	£-1,826	£-1,712	£-1,491	£-1,264	£-8,221
Profit After Tax	£-1,929	£-1,826	£-1,712	£-1,491	£-1,264	£-8,221
Change In Property Value	£4,725	£11,190	£14,891	£17,290	£12,708	£60,805
Net Return	£2,796	£9,364	£13,180	£15,800	£11,445	£52,584
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-1%	-8%
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