Flat EN5 0 beds 1 bath

Leicester Road, New Barnet EN5

East of England, England · EN5

Initial Investment

First Year

£59,500First Year

Profit From Rental Income

After 5 Years

£-16,146

↘ -27%After 5 Years

Change In Property Value

After 5 Years

£33,146

↗ 17%After 5 Years

Return On Investment

29%

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	£7,020	£7,125	£7,303	£7,486	£7,711	£36,645
Total Expenses	£10,439	£10,495	£10,556	£10,618	£10,683	£52,791
Profit Before Tax	£-3,419	£-3,370	£-3,252	£-3,132	£-2,973	£-16,146
Profit After Tax	£-3,419	£-3,370	£-3,252	£-3,132	£-2,973	£-16,146
Change In Property Value	£2,925	£2,969	£7,031	£9,357	£10,864	£33,146
Net Return	£-494	£-401	£3,779	£6,225	£7,892	£17,000
Return From Rental Income (%)	-6%	-6%	-5%	-5%	-5%	-27%
Total Net Return (%)	-1%	-1%	6%	10%	13%	29%

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