Flat
EN4
1 bed
1 bath
Cockfosters Road, Barnet EN4
East of England, England · EN4
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£20,873
↗ 27%After 5 Years
Change In Property Value
£42,495
↗ 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 | £18,264 | £18,538 | £19,001 | £19,476 | £20,061 | £95,341 |
| Total Expenses | £13,745 | £13,819 | £13,908 | £13,999 | £14,100 | £69,571 |
| Profit Before Tax | £4,519 | £4,719 | £5,094 | £5,477 | £5,960 | £25,769 |
| Profit After Tax | £3,660 | £3,823 | £4,126 | £4,437 | £4,828 | £20,873 |
| Change In Property Value | £3,750 | £3,806 | £9,014 | £11,996 | £13,928 | £42,495 |
| Net Return | £7,410 | £7,629 | £13,140 | £16,432 | £18,756 | £63,368 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 25% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change