Flat
EN5
2 beds
1 bath
Woodville Road, Barnet, Hertfordshire EN5
East of England, England · EN5
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£-7,443
↘ -5%After 5 Years
Change In Property Value
£82,039
↗ 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 | £15,300 | £15,529 | £15,762 | £16,157 | £16,560 | £79,309 |
| Total Expenses | £17,204 | £17,277 | £17,342 | £17,423 | £17,506 | £86,752 |
| Profit Before Tax | £-1,904 | £-1,748 | £-1,579 | £-1,266 | £-945 | £-7,443 |
| Profit After Tax | £-1,904 | £-1,748 | £-1,579 | £-1,266 | £-945 | £-7,443 |
| Change In Property Value | £6,375 | £15,098 | £20,091 | £23,328 | £17,146 | £82,039 |
| Net Return | £4,471 | £13,350 | £18,512 | £22,062 | £16,201 | £74,596 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| 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