Flat
EN1
1 bed
1 bath
Burleigh Road, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£82,982First YearProfit From Rental Income
£-2,261
↘ -3%After 5 Years
Change In Property Value
£52,109
↗ 19%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,064 | £11,230 | £11,398 | £11,683 | £11,975 | £57,351 |
| Total Expenses | £11,792 | £11,859 | £11,916 | £11,987 | £12,059 | £59,613 |
| Profit Before Tax | £-728 | £-629 | £-518 | £-303 | £-83 | £-2,261 |
| Profit After Tax | £-728 | £-629 | £-518 | £-303 | £-83 | £-2,261 |
| Change In Property Value | £4,049 | £9,590 | £12,762 | £14,818 | £10,891 | £52,109 |
| Net Return | £3,321 | £8,961 | £12,243 | £14,514 | £10,808 | £49,848 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| Total Net Return (%) | 4% | 11% | 15% | 17% | 13% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change