Flat EN4 1 bed 1 bath

Margaret Road, Barnet EN4

East of England, England · EN4

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£25,543

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£49,294

↗ 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	£21,180	£21,498	£22,035	£22,586	£23,264	£110,562
Total Expenses	£15,624	£15,702	£15,798	£15,897	£16,008	£79,028
Profit Before Tax	£5,556	£5,796	£6,237	£6,689	£7,256	£31,534
Profit After Tax	£4,501	£4,695	£5,052	£5,418	£5,877	£25,543
Change In Property Value	£4,350	£4,415	£10,457	£13,915	£16,157	£49,294
Net Return	£8,851	£9,110	£15,509	£19,333	£22,034	£74,837
Return From Rental Income (%)	5%	5%	6%	6%	7%	28%
Total Net Return (%)	10%	10%	17%	21%	24%	83%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change