Flat
EN5
1 bed
1 bath
Stevenson Close, Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£68,498First YearProfit From Rental Income
£-17,022
↘ -25%After 5 Years
Change In Property Value
£38,244
↗ 17%After 5 Years
Return On Investment
31%
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 | £8,100 | £8,221 | £8,427 | £8,638 | £8,897 | £42,283 |
| Total Expenses | £11,737 | £11,795 | £11,858 | £11,923 | £11,992 | £59,305 |
| Profit Before Tax | £-3,637 | £-3,573 | £-3,431 | £-3,286 | £-3,095 | £-17,022 |
| Profit After Tax | £-3,637 | £-3,573 | £-3,431 | £-3,286 | £-3,095 | £-17,022 |
| Change In Property Value | £3,375 | £3,426 | £8,113 | £10,796 | £12,535 | £38,244 |
| Net Return | £-262 | £-148 | £4,682 | £7,510 | £9,440 | £21,223 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 31% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change