Flat N11 1 bed 1 bath

Friern Barnet Lane, London N11

London, England · N11

Initial Investment

First Year

£80,725First Year

Profit From Rental Income

After 5 Years

£-5,774

↘ -7%After 5 Years

Change In Property Value

After 5 Years

£27,201

↗ 10%After 5 Years

Return On Investment

27%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,120	£12,302	£12,609	£12,925	£13,312	£63,268
Total Expenses	£13,666	£13,731	£13,804	£13,880	£13,961	£69,042
Profit Before Tax	£-1,546	£-1,429	£-1,195	£-955	£-649	£-5,774
Profit After Tax	£-1,546	£-1,429	£-1,195	£-955	£-649	£-5,774
Change In Property Value	£3	£3	£5,270	£9,407	£12,518	£27,201
Net Return	£-1,544	£-1,426	£4,075	£8,452	£11,869	£21,427
Return From Rental Income (%)	-2%	-2%	-1%	-1%	-1%	-7%
Total Net Return (%)	-2%	-2%	5%	10%	15%	27%

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