Flat EN5 2 beds 2 baths

Lyonsdown Road, Barnet EN5

East of England, England · EN5

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£64,826

↗ 31%After 5 Years

Change In Property Value

After 5 Years

£106,237

↗ 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	£45,648	£46,333	£47,491	£48,678	£50,139	£238,289
Total Expenses	£31,362	£31,476	£31,635	£31,798	£31,986	£158,257
Profit Before Tax	£14,286	£14,857	£15,856	£16,881	£18,152	£80,032
Profit After Tax	£11,572	£12,034	£12,843	£13,673	£14,703	£64,826
Change In Property Value	£9,375	£9,516	£22,536	£29,989	£34,821	£106,237
Net Return	£20,947	£21,549	£35,380	£43,663	£49,524	£171,063
Return From Rental Income (%)	6%	6%	6%	7%	7%	31%
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