Flat
EN1
1 bed
1 bath
Linwood Crescent, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£-3,301
↘ -5%After 5 Years
Change In Property Value
£45,363
↗ 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 | £9,636 | £9,781 | £9,927 | £10,175 | £10,430 | £49,949 |
| Total Expenses | £10,525 | £10,589 | £10,645 | £10,711 | £10,780 | £53,250 |
| Profit Before Tax | £-889 | £-809 | £-718 | £-536 | £-350 | £-3,301 |
| Profit After Tax | £-889 | £-809 | £-718 | £-536 | £-350 | £-3,301 |
| Change In Property Value | £3,525 | £8,348 | £11,109 | £12,899 | £9,481 | £45,363 |
| Net Return | £2,636 | £7,540 | £10,392 | £12,363 | £9,131 | £42,062 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -5% |
| 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