Flat
EN5
2 beds
2 baths
Lyonsdown Road, Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£-6,029
↘ -3%After 5 Years
Change In Property Value
£120,645
↗ 19%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,500 | £22,837 | £23,180 | £23,760 | £24,354 | £116,631 |
| Total Expenses | £24,359 | £24,443 | £24,518 | £24,618 | £24,720 | £122,659 |
| Profit Before Tax | £-1,859 | £-1,606 | £-1,338 | £-859 | £-367 | £-6,029 |
| Profit After Tax | £-1,859 | £-1,606 | £-1,338 | £-859 | £-367 | £-6,029 |
| Change In Property Value | £9,375 | £22,203 | £29,546 | £34,306 | £25,215 | £120,645 |
| Net Return | £7,516 | £20,598 | £28,208 | £33,448 | £24,848 | £114,617 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 4% | 10% | 14% | 16% | 12% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change