Semi Detached
EN5
3 beds
1 bath
Grasvenor Avenue, Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£49,267
↗ 16%After 5 Years
Change In Property Value
£152,981
↗ 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 | £51,504 | £52,277 | £53,583 | £54,923 | £56,571 | £268,858 |
| Total Expenses | £41,358 | £41,447 | £41,588 | £41,733 | £41,908 | £208,034 |
| Profit Before Tax | £10,146 | £10,830 | £11,995 | £13,190 | £14,662 | £60,824 |
| Profit After Tax | £8,218 | £8,772 | £9,716 | £10,684 | £11,876 | £49,267 |
| Change In Property Value | £13,500 | £13,703 | £32,452 | £43,184 | £50,142 | £152,981 |
| Net Return | £21,718 | £22,475 | £42,168 | £53,868 | £62,018 | £202,248 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 7% | 7% | 14% | 18% | 20% | 67% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change