Flat EN5 2 beds 2 baths

Gloucester Road, Barnet EN5

East of England, England · EN5

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£-7,620

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£77,213

↗ 19%After 5 Years

Return On Investment

54%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,400	£14,616	£14,835	£15,206	£15,586	£74,644
Total Expenses	£16,310	£16,382	£16,445	£16,523	£16,604	£82,264
Profit Before Tax	£-1,910	£-1,766	£-1,609	£-1,317	£-1,018	£-7,620
Profit After Tax	£-1,910	£-1,766	£-1,609	£-1,317	£-1,018	£-7,620
Change In Property Value	£6,000	£14,210	£18,909	£21,956	£16,138	£77,213
Net Return	£4,090	£12,444	£17,300	£20,639	£15,120	£69,593
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-6%
Total Net Return (%)	3%	10%	13%	16%	12%	54%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change