Flat
N11
0 beds
0 baths
Friern Barnet Road, London N11
London, England · N11
View property listing
Initial Investment
£18,700First YearProfit From Rental Income
£-7,289
↘ -39%After 5 Years
Change In Property Value
£8,043
↗ 14%After 5 Years
Return On Investment
4%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,712 | £2,753 | £2,794 | £2,864 | £2,935 | £14,058 |
| Total Expenses | £4,170 | £4,224 | £4,269 | £4,318 | £4,367 | £21,347 |
| Profit Before Tax | £-1,458 | £-1,471 | £-1,475 | £-1,454 | £-1,432 | £-7,289 |
| Profit After Tax | £-1,458 | £-1,471 | £-1,475 | £-1,454 | £-1,432 | £-7,289 |
| Change In Property Value | £1 | £1,180 | £2,106 | £2,803 | £1,953 | £8,043 |
| Net Return | £-1,457 | £-291 | £632 | £1,349 | £521 | £754 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -8% | -2% | 3% | 7% | 3% | 4% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change