Flat
EN2
1 bed
1 bath
Brigadier Avenue, Enfield, Middlesex EN2
East of England, England · EN2
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-3,501
↘ -4%After 5 Years
Change In Property Value
£52,119
↗ 19%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £10,962 | £11,126 | £11,405 | £11,690 | £55,983 |
| Total Expenses | £11,767 | £11,833 | £11,891 | £11,961 | £12,032 | £59,484 |
| Profit Before Tax | £-967 | £-871 | £-764 | £-556 | £-342 | £-3,501 |
| Profit After Tax | £-967 | £-871 | £-764 | £-556 | £-342 | £-3,501 |
| Change In Property Value | £4,050 | £9,592 | £12,764 | £14,820 | £10,893 | £52,119 |
| Net Return | £3,083 | £8,720 | £11,999 | £14,264 | £10,551 | £48,618 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | 4% | 11% | 14% | 17% | 13% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change