Flat
EN5
2 beds
2 baths
Gloucester Road, Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-22,140
↘ -17%After 5 Years
Change In Property Value
£67,992
↗ 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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £19,310 | £19,378 | £19,457 | £19,538 | £19,627 | £97,310 |
| Profit Before Tax | £-4,910 | £-4,762 | £-4,476 | £-4,182 | £-3,811 | £-22,140 |
| Profit After Tax | £-4,910 | £-4,762 | £-4,476 | £-4,182 | £-3,811 | £-22,140 |
| Change In Property Value | £6,000 | £6,090 | £14,423 | £19,193 | £22,285 | £67,992 |
| Net Return | £1,090 | £1,328 | £9,947 | £15,011 | £18,475 | £45,851 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 14% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change