Flat
EN1
1 bed
1 bath
Wellington Road, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-1,330
↘ -1%After 5 Years
Change In Property Value
£57,910
↗ 19%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,300 | £12,485 | £12,672 | £12,989 | £13,313 | £63,758 |
| Total Expenses | £12,883 | £12,951 | £13,011 | £13,084 | £13,159 | £65,088 |
| Profit Before Tax | £-583 | £-466 | £-339 | £-96 | £154 | £-1,330 |
| Profit After Tax | £-583 | £-466 | £-339 | £-96 | £154 | £-1,330 |
| Change In Property Value | £4,500 | £10,658 | £14,182 | £16,467 | £12,103 | £57,910 |
| Net Return | £3,918 | £10,191 | £13,843 | £16,371 | £12,257 | £56,580 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 4% | 11% | 15% | 18% | 13% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change