Semi Detached
EN4
5 beds
2 baths
Crescent Road, Barnet EN4
East of England, England · EN4
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£-1,038
↗ 0%After 5 Years
Change In Property Value
£125,471
↗ 19%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,752 | £23,093 | £23,440 | £24,026 | £24,626 | £117,937 |
| Total Expenses | £23,689 | £23,736 | £23,780 | £23,850 | £23,920 | £118,975 |
| Profit Before Tax | £-937 | £-642 | £-341 | £176 | £706 | £-1,038 |
| Profit After Tax | £-937 | £-642 | £-341 | £176 | £706 | £-1,038 |
| Change In Property Value | £9,750 | £23,091 | £30,728 | £35,678 | £26,224 | £125,471 |
| Net Return | £8,813 | £22,449 | £30,387 | £35,855 | £26,930 | £124,433 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 4% | 10% | 14% | 17% | 12% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change