Semi Detached
EN5
3 beds
1 bath
Grasvenor Avenue, Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£37,839
↗ 16%After 5 Years
Change In Property Value
£118,985
↗ 17%After 5 Years
Return On Investment
67%
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 | £40,056 | £40,657 | £41,673 | £42,715 | £43,997 | £209,098 |
| Total Expenses | £32,278 | £32,350 | £32,462 | £32,577 | £32,716 | £162,383 |
| Profit Before Tax | £7,778 | £8,307 | £9,211 | £10,138 | £11,281 | £46,715 |
| Profit After Tax | £6,300 | £6,729 | £7,461 | £8,212 | £9,137 | £37,839 |
| Change In Property Value | £10,500 | £10,658 | £25,241 | £33,588 | £38,999 | £118,985 |
| Net Return | £16,800 | £17,386 | £32,702 | £41,800 | £48,137 | £156,824 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 21% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change