Flat
EN2
1 bed
1 bath
Uvedale Road, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£-4,126
↘ -6%After 5 Years
Change In Property Value
£47,293
↗ 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 | £9,804 | £9,951 | £10,100 | £10,353 | £10,612 | £50,820 |
| Total Expenses | £10,863 | £10,928 | £10,984 | £11,051 | £11,120 | £54,946 |
| Profit Before Tax | £-1,059 | £-977 | £-884 | £-698 | £-508 | £-4,126 |
| Profit After Tax | £-1,059 | £-977 | £-884 | £-698 | £-508 | £-4,126 |
| Change In Property Value | £3,675 | £8,704 | £11,582 | £13,448 | £9,884 | £47,293 |
| Net Return | £2,616 | £7,727 | £10,698 | £12,750 | £9,376 | £43,167 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| 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