Flat
EN4
1 bed
1 bath
Somercoates Close, Barnet EN4
East of England, England · EN4
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£29,646
↗ 29%After 5 Years
Change In Property Value
£55,243
↗ 17%After 5 Years
Return On Investment
83%
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 | £23,736 | £24,092 | £24,694 | £25,312 | £26,071 | £123,905 |
| Total Expenses | £17,268 | £17,350 | £17,453 | £17,558 | £17,677 | £87,306 |
| Profit Before Tax | £6,468 | £6,742 | £7,242 | £7,753 | £8,394 | £36,599 |
| Profit After Tax | £5,239 | £5,461 | £5,866 | £6,280 | £6,799 | £29,646 |
| Change In Property Value | £4,875 | £4,948 | £11,719 | £15,594 | £18,107 | £55,243 |
| Net Return | £10,114 | £10,410 | £17,584 | £21,875 | £24,906 | £84,889 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change