Flat
EN5
2 beds
1 bath
Wood Street, Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-8,151
↘ -8%After 5 Years
Change In Property Value
£62,736
↗ 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 | £11,700 | £11,875 | £12,054 | £12,355 | £12,664 | £60,648 |
| Total Expenses | £13,627 | £13,694 | £13,753 | £13,825 | £13,899 | £68,798 |
| Profit Before Tax | £-1,927 | £-1,819 | £-1,700 | £-1,470 | £-1,235 | £-8,151 |
| Profit After Tax | £-1,927 | £-1,819 | £-1,700 | £-1,470 | £-1,235 | £-8,151 |
| Change In Property Value | £4,875 | £11,546 | £15,364 | £17,839 | £13,112 | £62,736 |
| Net Return | £2,948 | £9,727 | £13,664 | £16,369 | £11,877 | £54,585 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 3% | 10% | 13% | 16% | 12% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change