Terraced
EN5
1 bed
1 bath
Redwood Way, Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-11,822
↘ -12%After 5 Years
Change In Property Value
£53,543
↗ 17%After 5 Years
Return On Investment
42%
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 | £11,340 | £11,510 | £11,798 | £12,093 | £12,456 | £59,196 |
| Total Expenses | £14,132 | £14,160 | £14,200 | £14,240 | £14,287 | £71,019 |
| Profit Before Tax | £-2,792 | £-2,650 | £-2,402 | £-2,147 | £-1,831 | £-11,822 |
| Profit After Tax | £-2,792 | £-2,650 | £-2,402 | £-2,147 | £-1,831 | £-11,822 |
| Change In Property Value | £4,725 | £4,796 | £11,358 | £15,115 | £17,550 | £53,543 |
| Net Return | £1,933 | £2,146 | £8,956 | £12,967 | £15,718 | £41,721 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change