Flat
EN5
1 bed
1 bath
Stevenson Close, Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£68,498First YearProfit From Rental Income
£-8,857
↘ -13%After 5 Years
Change In Property Value
£43,431
↗ 19%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,100 | £8,221 | £8,345 | £8,553 | £8,767 | £41,987 |
| Total Expenses | £10,049 | £10,111 | £10,165 | £10,227 | £10,291 | £50,844 |
| Profit Before Tax | £-1,949 | £-1,890 | £-1,820 | £-1,674 | £-1,524 | £-8,857 |
| Profit After Tax | £-1,949 | £-1,890 | £-1,820 | £-1,674 | £-1,524 | £-8,857 |
| Change In Property Value | £3,375 | £7,993 | £10,636 | £12,350 | £9,077 | £43,431 |
| Net Return | £1,426 | £6,103 | £8,816 | £10,676 | £7,553 | £34,574 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | 2% | 9% | 13% | 16% | 11% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change