Flat EN4 2 beds 1 bath

Shurland Avenue, Barnet EN4

East of England, England · EN4

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£-20,625

↘ -22%After 5 Years

Change In Property Value

After 5 Years

£50,994

↗ 17%After 5 Years

Return On Investment

32%

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	£10,500	£10,657	£10,924	£11,197	£11,533	£54,811
Total Expenses	£14,953	£15,014	£15,084	£15,155	£15,231	£75,437
Profit Before Tax	£-4,453	£-4,357	£-4,160	£-3,958	£-3,698	£-20,625
Profit After Tax	£-4,453	£-4,357	£-4,160	£-3,958	£-3,698	£-20,625
Change In Property Value	£4,500	£4,568	£10,817	£14,395	£16,714	£50,994
Net Return	£48	£211	£6,657	£10,437	£13,016	£30,368
Return From Rental Income (%)	-5%	-5%	-4%	-4%	-4%	-22%
Total Net Return (%)	0%	0%	7%	11%	14%	32%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change