Flat
EN5
1 bed
1 bath
Stevenson Close, Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-8,540
↘ -10%After 5 Years
Change In Property Value
£52,119
↗ 19%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,720 | £9,866 | £10,014 | £10,264 | £10,521 | £50,384 |
| Total Expenses | £11,659 | £11,724 | £11,780 | £11,846 | £11,915 | £58,924 |
| Profit Before Tax | £-1,939 | £-1,858 | £-1,766 | £-1,582 | £-1,394 | £-8,540 |
| Profit After Tax | £-1,939 | £-1,858 | £-1,766 | £-1,582 | £-1,394 | £-8,540 |
| Change In Property Value | £4,050 | £9,592 | £12,764 | £14,820 | £10,893 | £52,119 |
| Net Return | £2,111 | £7,734 | £10,998 | £13,238 | £9,499 | £43,579 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | 3% | 9% | 13% | 16% | 11% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change