Flat
EN1
0 beds
1 bath
Baker Street, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-658
↘ -1%After 5 Years
Change In Property Value
£62,736
↗ 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 | £13,320 | £13,520 | £13,723 | £14,066 | £14,417 | £69,045 |
| Total Expenses | £13,789 | £13,859 | £13,920 | £13,996 | £14,074 | £69,638 |
| Profit Before Tax | £-469 | £-339 | £-198 | £69 | £343 | £-593 |
| Profit After Tax | £-469 | £-339 | £-198 | £69 | £278 | £-658 |
| Change In Property Value | £4,875 | £11,546 | £15,364 | £17,839 | £13,112 | £62,736 |
| Net Return | £4,406 | £11,207 | £15,166 | £17,909 | £13,390 | £62,078 |
| Return From Rental Income (%) | 0% | 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