Flat
EN5
1 bed
2 baths
High Street, Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£73,644
↗ 32%After 5 Years
Change In Property Value
£118,985
↗ 17%After 5 Years
Return On Investment
82%
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 | £51,132 | £51,899 | £53,196 | £54,526 | £56,162 | £266,916 |
| Total Expenses | £34,886 | £35,008 | £35,181 | £35,358 | £35,564 | £175,997 |
| Profit Before Tax | £16,246 | £16,891 | £18,015 | £19,168 | £20,598 | £90,919 |
| Profit After Tax | £13,160 | £13,681 | £14,592 | £15,526 | £16,684 | £73,644 |
| Change In Property Value | £10,500 | £10,658 | £25,241 | £33,588 | £38,999 | £118,985 |
| Net Return | £23,660 | £24,339 | £39,833 | £49,114 | £55,684 | £192,629 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 82% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change