Flat
EN4
1 bed
1 bath
Cat Hill, Barnet EN4
East of England, England · EN4
View property listing
Initial Investment
£116,247First YearProfit From Rental Income
£-22,807
↘ -20%After 5 Years
Change In Property Value
£62,041
↗ 17%After 5 Years
Return On Investment
34%
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 | £12,780 | £12,972 | £13,296 | £13,628 | £14,037 | £66,713 |
| Total Expenses | £17,759 | £17,824 | £17,900 | £17,977 | £18,060 | £89,520 |
| Profit Before Tax | £-4,979 | £-4,853 | £-4,604 | £-4,348 | £-4,023 | £-22,807 |
| Profit After Tax | £-4,979 | £-4,853 | £-4,604 | £-4,348 | £-4,023 | £-22,807 |
| Change In Property Value | £5,475 | £5,557 | £13,161 | £17,513 | £20,335 | £62,041 |
| Net Return | £496 | £704 | £8,557 | £13,165 | £16,312 | £39,234 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -20% |
| Total Net Return (%) | 0% | 1% | 7% | 11% | 14% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change