Flat
EN4
2 beds
1 bath
2 Sambroke Square, Barnet EN4
East of England, England · EN4
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-24,001
↘ -19%After 5 Years
Change In Property Value
£67,992
↗ 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 | £14,004 | £14,214 | £14,569 | £14,934 | £15,382 | £73,103 |
| Total Expenses | £19,270 | £19,337 | £19,416 | £19,496 | £19,584 | £97,104 |
| Profit Before Tax | £-5,266 | £-5,123 | £-4,846 | £-4,563 | £-4,202 | £-24,001 |
| Profit After Tax | £-5,266 | £-5,123 | £-4,846 | £-4,563 | £-4,202 | £-24,001 |
| Change In Property Value | £6,000 | £6,090 | £14,423 | £19,193 | £22,285 | £67,992 |
| Net Return | £734 | £967 | £9,577 | £14,631 | £18,083 | £43,991 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | 1% | 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