Flat EN5 2 beds 1 bath

Woodville Road, Barnet, Hertfordshire EN5

East of England, England · EN5

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£-22,871

↘ -17%After 5 Years

Change In Property Value

After 5 Years

£72,241

↗ 17%After 5 Years

Return On Investment

36%

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	£15,300	£15,529	£15,918	£16,316	£16,805	£79,868
Total Expenses	£20,392	£20,461	£20,543	£20,626	£20,718	£102,739
Profit Before Tax	£-5,092	£-4,931	£-4,625	£-4,311	£-3,913	£-22,871
Profit After Tax	£-5,092	£-4,931	£-4,625	£-4,311	£-3,913	£-22,871
Change In Property Value	£6,375	£6,471	£15,325	£20,393	£23,678	£72,241
Net Return	£1,283	£1,539	£10,700	£16,082	£19,765	£49,370
Return From Rental Income (%)	-4%	-4%	-3%	-3%	-3%	-17%
Total Net Return (%)	1%	1%	8%	12%	14%	36%

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