Flat
N10
2 beds
1 bath
First Floor Flat, Wilton Road, Barnet, London The Metropolis N10
London, England · N10
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£1,054
↗ 1%After 5 Years
Change In Property Value
£62,704
↗ 14%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,396 | £18,672 | £18,952 | £19,426 | £19,911 | £95,357 |
| Total Expenses | £18,640 | £18,718 | £18,787 | £18,876 | £18,967 | £93,988 |
| Profit Before Tax | £-244 | £-46 | £165 | £550 | £944 | £1,370 |
| Profit After Tax | £-244 | £-46 | £134 | £445 | £765 | £1,054 |
| Change In Property Value | £5 | £9,200 | £16,422 | £21,853 | £15,224 | £62,704 |
| Net Return | £-239 | £9,154 | £16,556 | £22,299 | £15,989 | £63,759 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 6% | 11% | 15% | 11% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change