Flat EN4 2 beds 2 baths

Margaret Road, Barnet EN4

East of England, England · EN4

Initial Investment

First Year

£167,000First Year

Profit From Rental Income

After 5 Years

£51,339

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£86,689

↗ 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	£37,248	£37,807	£38,752	£39,721	£40,912	£194,440
Total Expenses	£25,959	£26,061	£26,198	£26,339	£26,501	£131,058
Profit Before Tax	£11,289	£11,746	£12,553	£13,382	£14,411	£63,381
Profit After Tax	£9,144	£9,514	£10,168	£10,839	£11,673	£51,339
Change In Property Value	£7,650	£7,765	£18,390	£24,471	£28,414	£86,689
Net Return	£16,794	£17,279	£28,558	£35,310	£40,087	£138,028
Return From Rental Income (%)	5%	6%	6%	6%	7%	31%
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