Flat
EN2
1 bed
1 bath
Dunraven Drive, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-3,740
↘ -5%After 5 Years
Change In Property Value
£50,188
↗ 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 | £10,404 | £10,560 | £10,718 | £10,986 | £11,261 | £53,930 |
| Total Expenses | £11,406 | £11,472 | £11,528 | £11,597 | £11,667 | £57,670 |
| Profit Before Tax | £-1,002 | £-911 | £-810 | £-611 | £-406 | £-3,740 |
| Profit After Tax | £-1,002 | £-911 | £-810 | £-611 | £-406 | £-3,740 |
| Change In Property Value | £3,900 | £9,237 | £12,291 | £14,271 | £10,489 | £50,188 |
| Net Return | £2,898 | £8,325 | £11,481 | £13,661 | £10,083 | £46,449 |
| 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