Flat
EN5
2 beds
2 baths
Eversleigh Road, Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£112,750First YearProfit From Rental Income
£9,847
↗ 9%After 5 Years
Change In Property Value
£60,343
↗ 17%After 5 Years
Return On Investment
62%
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 | £19,800 | £20,097 | £20,599 | £21,114 | £21,748 | £103,359 |
| Total Expenses | £18,065 | £18,140 | £18,234 | £18,329 | £18,435 | £91,202 |
| Profit Before Tax | £1,735 | £1,957 | £2,366 | £2,786 | £3,313 | £12,156 |
| Profit After Tax | £1,406 | £1,585 | £1,916 | £2,256 | £2,683 | £9,847 |
| Change In Property Value | £5,325 | £5,405 | £12,801 | £17,034 | £19,778 | £60,343 |
| Net Return | £6,731 | £6,990 | £14,717 | £19,290 | £22,462 | £70,189 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 6% | 6% | 13% | 17% | 20% | 62% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change