Flat
EN4
2 beds
1 bath
Cat Hill, Barnet EN4
East of England, England · EN4
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£26,721
↗ 29%After 5 Years
Change In Property Value
£50,994
↗ 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 | £21,912 | £22,241 | £22,797 | £23,367 | £24,068 | £114,384 |
| Total Expenses | £16,094 | £16,173 | £16,271 | £16,372 | £16,485 | £81,394 |
| Profit Before Tax | £5,818 | £6,068 | £6,526 | £6,995 | £7,583 | £32,989 |
| Profit After Tax | £4,713 | £4,915 | £5,286 | £5,666 | £6,142 | £26,721 |
| Change In Property Value | £4,500 | £4,568 | £10,817 | £14,395 | £16,714 | £50,994 |
| Net Return | £9,213 | £9,483 | £16,103 | £20,060 | £22,856 | £77,715 |
| 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