Flat EN5 1 bed 1 bath

Moxon Street, Barnet EN5

East of England, England · EN5

Initial Investment

First Year

£123,403First Year

Profit From Rental Income

After 5 Years

£36,739

↗ 30%After 5 Years

Change In Property Value

After 5 Years

£65,516

↗ 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	£28,152	£28,574	£29,289	£30,021	£30,921	£146,957
Total Expenses	£20,107	£20,196	£20,310	£20,427	£20,560	£101,600
Profit Before Tax	£8,045	£8,379	£8,979	£9,594	£10,362	£45,357
Profit After Tax	£6,516	£6,787	£7,273	£7,771	£8,393	£36,739
Change In Property Value	£5,782	£5,868	£13,898	£18,494	£21,474	£65,516
Net Return	£12,298	£12,655	£21,171	£26,265	£29,867	£102,255
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