Flat
EN1
0 beds
0 baths
Burleigh Road, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£286,000First YearProfit From Rental Income
£12,458
↗ 4%After 5 Years
Change In Property Value
£164,078
↗ 19%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,848 | £35,371 | £35,901 | £36,799 | £37,719 | £180,638 |
| Total Expenses | £32,834 | £32,936 | £33,030 | £33,161 | £33,296 | £165,257 |
| Profit Before Tax | £2,014 | £2,435 | £2,871 | £3,637 | £4,423 | £15,381 |
| Profit After Tax | £1,632 | £1,972 | £2,326 | £2,946 | £3,582 | £12,458 |
| Change In Property Value | £12,750 | £30,196 | £40,183 | £46,656 | £34,292 | £164,078 |
| Net Return | £14,382 | £32,169 | £42,508 | £49,603 | £37,875 | £176,536 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 5% | 11% | 15% | 17% | 13% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change