Flat
EN1
1 bed
1 bath
Cobham Close, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£-3,006
↘ -4%After 5 Years
Change In Property Value
£47,293
↗ 19%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,044 | £10,195 | £10,348 | £10,606 | £10,871 | £52,064 |
| Total Expenses | £10,887 | £10,952 | £11,009 | £11,076 | £11,145 | £55,070 |
| Profit Before Tax | £-843 | £-758 | £-661 | £-470 | £-274 | £-3,006 |
| Profit After Tax | £-843 | £-758 | £-661 | £-470 | £-274 | £-3,006 |
| Change In Property Value | £3,675 | £8,704 | £11,582 | £13,448 | £9,884 | £47,293 |
| Net Return | £2,832 | £7,946 | £10,921 | £12,978 | £9,610 | £44,287 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 4% | 11% | 15% | 17% | 13% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change