Flat
EN5
0 beds
0 baths
High Street, High Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£-3,376
↘ -1%After 5 Years
Change In Property Value
£193,033
↗ 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 | £36,000 | £36,540 | £37,088 | £38,015 | £38,966 | £186,609 |
| Total Expenses | £37,775 | £37,879 | £37,975 | £38,109 | £38,247 | £189,985 |
| Profit Before Tax | £-1,775 | £-1,339 | £-887 | £-94 | £719 | £-3,376 |
| Profit After Tax | £-1,775 | £-1,339 | £-887 | £-94 | £719 | £-3,376 |
| Change In Property Value | £15,000 | £35,525 | £47,274 | £54,890 | £40,344 | £193,033 |
| Net Return | £13,225 | £34,186 | £46,387 | £54,796 | £41,063 | £189,657 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| 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