Flat EN4 2 beds 1 bath

Shurland Avenue, Barnet EN4

East of England, England · EN4

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£32,570

↗ 29%After 5 Years

Change In Property Value

After 5 Years

£59,493

↗ 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	£25,560	£25,943	£26,592	£27,257	£28,074	£133,427
Total Expenses	£18,442	£18,527	£18,634	£18,745	£18,869	£93,217
Profit Before Tax	£7,118	£7,417	£7,958	£8,512	£9,205	£40,209
Profit After Tax	£5,765	£6,008	£6,446	£6,895	£7,456	£32,570
Change In Property Value	£5,250	£5,329	£12,620	£16,794	£19,500	£59,493
Net Return	£11,015	£11,336	£19,066	£23,689	£26,956	£92,062
Return From Rental Income (%)	5%	5%	6%	6%	7%	29%
Total Net Return (%)	10%	10%	17%	21%	24%	83%

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