Flat
EN1
1 bed
1 bath
Waddington Close, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£-4,830
↘ -9%After 5 Years
Change In Property Value
£35,711
↗ 19%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,584 | £7,698 | £7,813 | £8,009 | £8,209 | £39,312 |
| Total Expenses | £8,711 | £8,772 | £8,825 | £8,886 | £8,949 | £44,142 |
| Profit Before Tax | £-1,127 | £-1,074 | £-1,011 | £-878 | £-740 | £-4,830 |
| Profit After Tax | £-1,127 | £-1,074 | £-1,011 | £-878 | £-740 | £-4,830 |
| Change In Property Value | £2,775 | £6,572 | £8,746 | £10,155 | £7,464 | £35,711 |
| Net Return | £1,648 | £5,498 | £7,734 | £9,277 | £6,724 | £30,881 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 3% | 10% | 14% | 16% | 12% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change