Semi Detached
EN5
3 beds
1 bath
Grasvenor Avenue, Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£1,827
↗ 1%After 5 Years
Change In Property Value
£135,123
↗ 19%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,200 | £25,578 | £25,962 | £26,611 | £27,276 | £130,626 |
| Total Expenses | £25,543 | £25,593 | £25,641 | £25,717 | £25,794 | £128,287 |
| Profit Before Tax | £-343 | £-15 | £320 | £894 | £1,482 | £2,339 |
| Profit After Tax | £-343 | £-15 | £259 | £724 | £1,200 | £1,827 |
| Change In Property Value | £10,500 | £24,868 | £33,092 | £38,423 | £28,241 | £135,123 |
| Net Return | £10,158 | £24,853 | £33,351 | £39,147 | £29,441 | £136,949 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 4% | 11% | 14% | 17% | 13% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change