Flat
EN5
2 beds
1 bath
King Edward Road, Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£-7,974
↘ -7%After 5 Years
Change In Property Value
£67,561
↗ 19%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,600 | £12,789 | £12,981 | £13,305 | £13,638 | £65,313 |
| Total Expenses | £14,521 | £14,590 | £14,650 | £14,725 | £14,801 | £73,287 |
| Profit Before Tax | £-1,921 | £-1,801 | £-1,669 | £-1,419 | £-1,163 | £-7,974 |
| Profit After Tax | £-1,921 | £-1,801 | £-1,669 | £-1,419 | £-1,163 | £-7,974 |
| Change In Property Value | £5,250 | £12,434 | £16,546 | £19,211 | £14,120 | £67,561 |
| Net Return | £3,329 | £10,633 | £14,876 | £17,792 | £12,958 | £59,588 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | 3% | 10% | 13% | 16% | 12% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change