Flat EN5 0 beds 0 baths

Woodville Road, Barnet EN5

East of England, England · EN5

Initial Investment

First Year

£128,150First Year

Profit From Rental Income

After 5 Years

£-7,627

↘ -6%After 5 Years

Change In Property Value

After 5 Years

£77,020

↗ 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	£14,364	£14,579	£14,798	£15,168	£15,547	£74,457
Total Expenses	£16,274	£16,346	£16,409	£16,487	£16,568	£82,084
Profit Before Tax	£-1,910	£-1,766	£-1,610	£-1,319	£-1,021	£-7,627
Profit After Tax	£-1,910	£-1,766	£-1,610	£-1,319	£-1,021	£-7,627
Change In Property Value	£5,985	£14,174	£18,862	£21,901	£16,097	£77,020
Net Return	£4,075	£12,408	£17,252	£20,582	£15,077	£69,393
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