Semi Detached
EN5
4 beds
3 baths
Wood Street, Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£2,984
↗ 1%After 5 Years
Change In Property Value
£173,729
↗ 19%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,400 | £32,886 | £33,379 | £34,214 | £35,069 | £167,948 |
| Total Expenses | £32,698 | £32,759 | £32,818 | £32,912 | £33,008 | £164,195 |
| Profit Before Tax | £-298 | £127 | £561 | £1,302 | £2,061 | £3,754 |
| Profit After Tax | £-298 | £103 | £454 | £1,054 | £1,669 | £2,984 |
| Change In Property Value | £13,500 | £31,973 | £42,546 | £49,401 | £36,310 | £173,729 |
| Net Return | £13,203 | £32,076 | £43,001 | £50,455 | £37,979 | £176,713 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 4% | 11% | 14% | 17% | 13% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change