Flat
EN5
0 beds
0 baths
High Street, Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£-7,196
↘ -5%After 5 Years
Change In Property Value
£88,795
↗ 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 | £16,560 | £16,808 | £17,061 | £17,487 | £17,924 | £85,840 |
| Total Expenses | £18,457 | £18,531 | £18,598 | £18,682 | £18,768 | £93,036 |
| Profit Before Tax | £-1,897 | £-1,723 | £-1,537 | £-1,195 | £-844 | £-7,196 |
| Profit After Tax | £-1,897 | £-1,723 | £-1,537 | £-1,195 | £-844 | £-7,196 |
| Change In Property Value | £6,900 | £16,342 | £21,746 | £25,249 | £18,558 | £88,795 |
| Net Return | £5,004 | £14,619 | £20,209 | £24,054 | £17,714 | £81,599 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | 3% | 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