Flat EN5 2 beds 2 baths

High Street, Barnet EN5

East of England, England · EN5

Initial Investment

First Year

£121,500First Year

Profit From Rental Income

After 5 Years

£36,106

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£64,592

↗ 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	£27,756	£28,172	£28,877	£29,599	£30,487	£144,890
Total Expenses	£19,852	£19,940	£20,053	£20,169	£20,301	£100,315
Profit Before Tax	£7,904	£8,233	£8,824	£9,429	£10,186	£44,575
Profit After Tax	£6,402	£6,668	£7,147	£7,638	£8,251	£36,106
Change In Property Value	£5,700	£5,786	£13,702	£18,233	£21,171	£64,592
Net Return	£12,102	£12,454	£20,849	£25,871	£29,422	£100,698
Return From Rental Income (%)	5%	5%	6%	6%	7%	30%
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