Flat N11 1 bed 1 bath

Constable Close, Friern Barnet, London N11

London, England · N11

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£-4,827

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£32,517

↗ 10%After 5 Years

Return On Investment

28%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,496	£14,713	£15,081	£15,458	£15,922	£75,671
Total Expenses	£15,947	£16,015	£16,095	£16,176	£16,265	£80,499
Profit Before Tax	£-1,451	£-1,302	£-1,013	£-718	£-343	£-4,827
Profit After Tax	£-1,451	£-1,302	£-1,013	£-718	£-343	£-4,827
Change In Property Value	£3	£3	£6,300	£11,246	£14,965	£32,517
Net Return	£-1,448	£-1,298	£5,287	£10,528	£14,622	£27,690
Return From Rental Income (%)	-1%	-1%	-1%	-1%	0%	-5%
Total Net Return (%)	-1%	-1%	5%	11%	15%	28%

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