Flat EN5 2 beds 2 baths

High Street, Barnet EN5

East of England, England · EN5

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£-7,762

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£73,352

↗ 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	£13,680	£13,885	£14,093	£14,446	£14,807	£70,911
Total Expenses	£15,595	£15,665	£15,727	£15,804	£15,883	£78,673
Profit Before Tax	£-1,915	£-1,780	£-1,633	£-1,358	£-1,076	£-7,762
Profit After Tax	£-1,915	£-1,780	£-1,633	£-1,358	£-1,076	£-7,762
Change In Property Value	£5,700	£13,500	£17,964	£20,858	£15,331	£73,352
Net Return	£3,786	£11,720	£16,331	£19,500	£14,255	£65,591
Return From Rental Income (%)	-2%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	3%	10%	13%	16%	12%	54%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change