Flat EN5 1 bed 1 bath

Wood Street, Barnet EN5

East of England, England · EN5

Initial Investment

First Year

£84,750First Year

Profit From Rental Income

After 5 Years

£-8,504

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£53,084

↗ 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	£9,900	£10,048	£10,199	£10,454	£10,716	£51,318
Total Expenses	£11,838	£11,903	£11,959	£12,026	£12,095	£59,822
Profit Before Tax	£-1,938	£-1,854	£-1,760	£-1,572	£-1,380	£-8,504
Profit After Tax	£-1,938	£-1,854	£-1,760	£-1,572	£-1,380	£-8,504
Change In Property Value	£4,125	£9,769	£13,000	£15,095	£11,095	£53,084
Net Return	£2,187	£7,915	£11,240	£13,523	£9,715	£44,580
Return From Rental Income (%)	-2%	-2%	-2%	-2%	-2%	-10%
Total Net Return (%)	3%	9%	13%	16%	11%	53%

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