Flat
N11
1 bed
1 bath
Greenway Close, Friern Barnet N11
London, England · N11
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£3,496
↗ 4%After 5 Years
Change In Property Value
£37,486
↗ 14%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,648 | £12,838 | £13,030 | £13,356 | £13,690 | £65,562 |
| Total Expenses | £12,113 | £12,182 | £12,242 | £12,317 | £12,393 | £61,246 |
| Profit Before Tax | £535 | £656 | £788 | £1,039 | £1,297 | £4,316 |
| Profit After Tax | £433 | £531 | £638 | £842 | £1,051 | £3,496 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £436 | £6,031 | £10,456 | £13,906 | £10,152 | £40,982 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 7% | 12% | 16% | 12% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change