Flat EN5 1 bed 1 bath

Wood Street, Barnet EN5

East of England, England · EN5

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£-8,433

↘ -10%After 5 Years

Change In Property Value

After 5 Years

£55,014

↗ 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	£10,260	£10,414	£10,570	£10,834	£11,105	£53,184
Total Expenses	£12,196	£12,261	£12,318	£12,386	£12,456	£61,617
Profit Before Tax	£-1,936	£-1,847	£-1,748	£-1,552	£-1,351	£-8,433
Profit After Tax	£-1,936	£-1,847	£-1,748	£-1,552	£-1,351	£-8,433
Change In Property Value	£4,275	£10,125	£13,473	£15,644	£11,498	£55,014
Net Return	£2,339	£8,277	£11,725	£14,092	£10,147	£46,581
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