Flat
EN4
2 beds
2 baths
Kendrick Drive, Barnet EN4
East of England, England · EN4
View property listing
Initial Investment
£396,250First YearProfit From Rental Income
£-48,989
↘ -12%After 5 Years
Change In Property Value
£192,926
↗ 17%After 5 Years
Return On Investment
36%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,720 | £40,316 | £41,324 | £42,357 | £43,627 | £207,344 |
| Total Expenses | £51,003 | £51,109 | £51,252 | £51,400 | £51,569 | £256,333 |
| Profit Before Tax | £-11,283 | £-10,793 | £-9,929 | £-9,043 | £-7,942 | £-48,989 |
| Profit After Tax | £-11,283 | £-10,793 | £-9,929 | £-9,043 | £-7,942 | £-48,989 |
| Change In Property Value | £17,025 | £17,280 | £40,926 | £54,460 | £63,235 | £192,926 |
| Net Return | £5,742 | £6,487 | £30,997 | £45,418 | £55,293 | £143,937 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | 1% | 2% | 8% | 11% | 14% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change