Flat
EN1
1 bed
1 bath
Magpie Close, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-3,890
↘ -6%After 5 Years
Change In Property Value
£41,502
↗ 19%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,820 | £8,952 | £9,087 | £9,314 | £9,547 | £45,719 |
| Total Expenses | £9,800 | £9,863 | £9,917 | £9,982 | £10,048 | £49,609 |
| Profit Before Tax | £-980 | £-911 | £-831 | £-668 | £-501 | £-3,890 |
| Profit After Tax | £-980 | £-911 | £-831 | £-668 | £-501 | £-3,890 |
| Change In Property Value | £3,225 | £7,638 | £10,164 | £11,801 | £8,674 | £41,502 |
| Net Return | £2,245 | £6,727 | £9,333 | £11,133 | £8,173 | £37,612 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 3% | 10% | 14% | 17% | 12% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change