Flat
EN4
2 beds
1 bath
Welbeck Road, Barnet EN4
East of England, England · EN4
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£30,824
↗ 29%After 5 Years
Change In Property Value
£56,943
↗ 17%After 5 Years
Return On Investment
83%
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 | £24,468 | £24,835 | £25,456 | £26,092 | £26,875 | £127,726 |
| Total Expenses | £17,738 | £17,821 | £17,926 | £18,033 | £18,154 | £89,672 |
| Profit Before Tax | £6,730 | £7,014 | £7,530 | £8,059 | £8,721 | £38,055 |
| Profit After Tax | £5,451 | £5,682 | £6,099 | £6,528 | £7,064 | £30,824 |
| Change In Property Value | £5,025 | £5,100 | £12,079 | £16,074 | £18,664 | £56,943 |
| Net Return | £10,476 | £10,782 | £18,179 | £22,602 | £25,728 | £87,767 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 29% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change