Flat
N2
1 bed
0 baths
Stable Walk, Barnet, London, Greater London N2
London, England · N2
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£9,234
↗ 12%After 5 Years
Change In Property Value
£26,839
↗ 10%After 5 Years
Return On Investment
45%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,788 | £17,040 | £17,466 | £17,902 | £18,440 | £87,636 |
| Total Expenses | £15,038 | £15,133 | £15,241 | £15,352 | £15,471 | £76,236 |
| Profit Before Tax | £1,750 | £1,906 | £2,224 | £2,551 | £2,969 | £11,400 |
| Profit After Tax | £1,417 | £1,544 | £1,802 | £2,066 | £2,405 | £9,234 |
| Change In Property Value | £3 | £3 | £5,200 | £9,282 | £12,352 | £26,839 |
| Net Return | £1,420 | £1,547 | £7,002 | £11,348 | £14,757 | £36,073 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change