Flat
EN1
1 bed
1 bath
Woodfield Close, Enfield, London EN1
East of England, England · EN1
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-3,448
↘ -5%After 5 Years
Change In Property Value
£44,398
↗ 19%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,432 | £9,573 | £9,717 | £9,960 | £10,209 | £48,892 |
| Total Expenses | £10,343 | £10,408 | £10,463 | £10,529 | £10,597 | £52,340 |
| Profit Before Tax | £-911 | £-834 | £-746 | £-569 | £-388 | £-3,448 |
| Profit After Tax | £-911 | £-834 | £-746 | £-569 | £-388 | £-3,448 |
| Change In Property Value | £3,450 | £8,171 | £10,873 | £12,625 | £9,279 | £44,398 |
| Net Return | £2,539 | £7,337 | £10,127 | £12,056 | £8,892 | £40,949 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | 4% | 10% | 14% | 17% | 13% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change