Flat EN5 1 bed 1 bath

St. Albans Road, High Barnet EN5

East of England, England · EN5

Initial Investment

First Year

£89,999First Year

Profit From Rental Income

After 5 Years

£-18,923

↘ -21%After 5 Years

Change In Property Value

After 5 Years

£49,294

↗ 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	£10,440	£10,597	£10,862	£11,133	£11,467	£54,498
Total Expenses	£14,550	£14,611	£14,681	£14,752	£14,828	£73,422
Profit Before Tax	£-4,110	£-4,015	£-3,819	£-3,619	£-3,361	£-18,923
Profit After Tax	£-4,110	£-4,015	£-3,819	£-3,619	£-3,361	£-18,923
Change In Property Value	£4,350	£4,415	£10,457	£13,915	£16,157	£49,294
Net Return	£240	£400	£6,637	£10,296	£12,796	£30,370
Return From Rental Income (%)	-5%	-4%	-4%	-4%	-4%	-21%
Total Net Return (%)	0%	0%	7%	11%	14%	34%

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