Flat
EN1
1 bed
1 bath
Queen Annes Place, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£107,497First YearProfit From Rental Income
£-216
↗ 0%After 5 Years
Change In Property Value
£65,630
↗ 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 | £13,944 | £14,153 | £14,365 | £14,725 | £15,093 | £72,280 |
| Total Expenses | £14,334 | £14,405 | £14,467 | £14,545 | £14,624 | £72,374 |
| Profit Before Tax | £-390 | £-251 | £-101 | £180 | £469 | £-94 |
| Profit After Tax | £-390 | £-251 | £-101 | £147 | £380 | £-216 |
| Change In Property Value | £5,100 | £12,078 | £16,073 | £18,662 | £13,717 | £65,630 |
| Net Return | £4,710 | £11,827 | £15,971 | £18,809 | £14,096 | £65,414 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 4% | 11% | 15% | 17% | 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