Flat
EN1
1 bed
1 bath
Turkey Street, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-5,272
↘ -10%After 5 Years
Change In Property Value
£32,816
↗ 19%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,972 | £7,077 | £7,183 | £7,362 | £7,546 | £36,140 |
| Total Expenses | £8,167 | £8,227 | £8,279 | £8,339 | £8,400 | £41,412 |
| Profit Before Tax | £-1,195 | £-1,151 | £-1,096 | £-977 | £-854 | £-5,272 |
| Profit After Tax | £-1,195 | £-1,151 | £-1,096 | £-977 | £-854 | £-5,272 |
| Change In Property Value | £2,550 | £6,039 | £8,037 | £9,331 | £6,858 | £32,816 |
| Net Return | £1,355 | £4,888 | £6,940 | £8,355 | £6,005 | £27,543 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | 3% | 9% | 13% | 16% | 12% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change