Flat
EN1
2 beds
2 baths
Cobham Close, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-888
↘ -1%After 5 Years
Change In Property Value
£60,805
↗ 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 | £12,912 | £13,106 | £13,302 | £13,635 | £13,976 | £66,930 |
| Total Expenses | £13,426 | £13,496 | £13,556 | £13,631 | £13,708 | £67,818 |
| Profit Before Tax | £-514 | £-390 | £-254 | £3 | £268 | £-888 |
| Profit After Tax | £-514 | £-390 | £-254 | £3 | £268 | £-888 |
| Change In Property Value | £4,725 | £11,190 | £14,891 | £17,290 | £12,708 | £60,805 |
| Net Return | £4,211 | £10,800 | £14,637 | £17,294 | £12,976 | £59,918 |
| Return From Rental Income (%) | -1% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 4% | 11% | 15% | 18% | 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