Flat
EN5
2 beds
2 baths
Eversleigh Road, Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£-7,938
↘ -7%After 5 Years
Change In Property Value
£68,527
↗ 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 | £12,780 | £12,972 | £13,166 | £13,495 | £13,833 | £66,246 |
| Total Expenses | £14,700 | £14,769 | £14,830 | £14,904 | £14,981 | £74,185 |
| Profit Before Tax | £-1,920 | £-1,798 | £-1,663 | £-1,409 | £-1,148 | £-7,938 |
| Profit After Tax | £-1,920 | £-1,798 | £-1,663 | £-1,409 | £-1,148 | £-7,938 |
| Change In Property Value | £5,325 | £12,611 | £16,782 | £19,486 | £14,322 | £68,527 |
| Net Return | £3,405 | £10,814 | £15,119 | £18,077 | £13,174 | £60,588 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| Total Net Return (%) | 3% | 10% | 13% | 16% | 12% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change