Flat
EN4
2 beds
1 bath
Victoria Road, Barnet EN4
East of England, England · EN4
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£35,539
↗ 30%After 5 Years
Change In Property Value
£63,742
↗ 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 | £27,396 | £27,807 | £28,502 | £29,215 | £30,091 | £143,011 |
| Total Expenses | £19,618 | £19,705 | £19,817 | £19,932 | £20,063 | £99,135 |
| Profit Before Tax | £7,778 | £8,102 | £8,685 | £9,282 | £10,028 | £43,876 |
| Profit After Tax | £6,300 | £6,563 | £7,035 | £7,519 | £8,123 | £35,539 |
| Change In Property Value | £5,625 | £5,709 | £13,522 | £17,994 | £20,892 | £63,742 |
| Net Return | £11,925 | £12,272 | £20,556 | £25,512 | £29,015 | £99,282 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 7% | 30% |
| 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