Flat
EN5
2 beds
1 bath
Lyonsdown Road, Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£-7,797
↘ -7%After 5 Years
Change In Property Value
£72,387
↗ 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 | £13,500 | £13,703 | £13,908 | £14,256 | £14,612 | £69,978 |
| Total Expenses | £15,416 | £15,486 | £15,547 | £15,624 | £15,702 | £77,775 |
| Profit Before Tax | £-1,916 | £-1,783 | £-1,639 | £-1,368 | £-1,090 | £-7,797 |
| Profit After Tax | £-1,916 | £-1,783 | £-1,639 | £-1,368 | £-1,090 | £-7,797 |
| Change In Property Value | £5,625 | £13,322 | £17,728 | £20,584 | £15,129 | £72,387 |
| Net Return | £3,709 | £11,539 | £16,088 | £19,215 | £14,039 | £64,590 |
| Return From Rental Income (%) | -2% | -1% | -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