Flat
EN5
2 beds
1 bath
Moxon Street, Barnet EN5
East of England, England · EN5
View property listing
Initial Investment
£154,610First YearProfit From Rental Income
£47,209
↗ 31%After 5 Years
Change In Property Value
£80,672
↗ 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 | £34,668 | £35,188 | £36,068 | £36,969 | £38,078 | £180,972 |
| Total Expenses | £24,297 | £24,395 | £24,526 | £24,660 | £24,813 | £122,689 |
| Profit Before Tax | £10,371 | £10,793 | £11,542 | £12,310 | £13,265 | £58,282 |
| Profit After Tax | £8,401 | £8,743 | £9,349 | £9,971 | £10,745 | £47,209 |
| Change In Property Value | £7,119 | £7,226 | £17,113 | £22,773 | £26,442 | £80,672 |
| Net Return | £15,520 | £15,968 | £26,462 | £32,744 | £37,187 | £127,881 |
| Return From Rental Income (%) | 5% | 6% | 6% | 6% | 7% | 31% |
| Total Net Return (%) | 10% | 10% | 17% | 21% | 24% | 83% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change