Flat
EN4
1 bed
1 bath
Shurland Avenue, Barnet EN4
East of England, England · EN4
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-9,842
↘ -12%After 5 Years
Change In Property Value
£50,188
↗ 19%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,096 | £9,232 | £9,371 | £9,605 | £9,845 | £47,150 |
| Total Expenses | £11,275 | £11,339 | £11,394 | £11,459 | £11,526 | £56,992 |
| Profit Before Tax | £-2,179 | £-2,106 | £-2,023 | £-1,854 | £-1,680 | £-9,842 |
| Profit After Tax | £-2,179 | £-2,106 | £-2,023 | £-1,854 | £-1,680 | £-9,842 |
| Change In Property Value | £3,900 | £9,237 | £12,291 | £14,271 | £10,489 | £50,188 |
| Net Return | £1,721 | £7,130 | £10,268 | £12,418 | £8,809 | £40,347 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -12% |
| Total Net Return (%) | 2% | 9% | 13% | 16% | 11% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change