Flat
EN2
2 beds
1 bath
Gladbeck Way, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£86,500First YearProfit From Rental Income
£-3,262
↘ -4%After 5 Years
Change In Property Value
£54,049
↗ 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 | £11,196 | £11,364 | £11,534 | £11,823 | £12,118 | £58,035 |
| Total Expenses | £12,129 | £12,195 | £12,253 | £12,324 | £12,396 | £61,298 |
| Profit Before Tax | £-933 | £-831 | £-719 | £-501 | £-278 | £-3,262 |
| Profit After Tax | £-933 | £-831 | £-719 | £-501 | £-278 | £-3,262 |
| Change In Property Value | £4,200 | £9,947 | £13,237 | £15,369 | £11,296 | £54,049 |
| Net Return | £3,267 | £9,116 | £12,518 | £14,868 | £11,018 | £50,787 |
| 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