Semi Detached EN5 4 beds 3 baths

Wood Street, Barnet EN5

East of England, England · EN5

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£49,267

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£152,981

↗ 17%After 5 Years

Return On Investment

67%

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	£51,504	£52,277	£53,583	£54,923	£56,571	£268,858
Total Expenses	£41,358	£41,447	£41,588	£41,733	£41,908	£208,034
Profit Before Tax	£10,146	£10,830	£11,995	£13,190	£14,662	£60,824
Profit After Tax	£8,218	£8,772	£9,716	£10,684	£11,876	£49,267
Change In Property Value	£13,500	£13,703	£32,452	£43,184	£50,142	£152,981
Net Return	£21,718	£22,475	£42,168	£53,868	£62,018	£202,248
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	7%	7%	14%	18%	20%	67%

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