Flat
EN4
1 bed
1 bath
Park Road, New Barnet, Barnet EN4
East of England, England · EN4
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£-16,699
↘ -30%After 5 Years
Change In Property Value
£31,446
↗ 17%After 5 Years
Return On Investment
26%
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 | £6,480 | £6,577 | £6,742 | £6,910 | £7,117 | £33,826 |
| Total Expenses | £9,988 | £10,044 | £10,103 | £10,164 | £10,227 | £50,525 |
| Profit Before Tax | £-3,508 | £-3,466 | £-3,361 | £-3,254 | £-3,110 | £-16,699 |
| Profit After Tax | £-3,508 | £-3,466 | £-3,361 | £-3,254 | £-3,110 | £-16,699 |
| Change In Property Value | £2,775 | £2,817 | £6,671 | £8,877 | £10,307 | £31,446 |
| Net Return | £-733 | £-650 | £3,309 | £5,623 | £7,197 | £14,747 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -1% | -1% | 6% | 10% | 13% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change