Flat
EN2
1 bed
1 bath
Hansart Way, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£72,999First YearProfit From Rental Income
£-4,273
↘ -6%After 5 Years
Change In Property Value
£46,328
↗ 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 | £9,600 | £9,744 | £9,890 | £10,137 | £10,391 | £49,762 |
| Total Expenses | £10,682 | £10,746 | £10,802 | £10,869 | £10,937 | £54,035 |
| Profit Before Tax | £-1,082 | £-1,002 | £-912 | £-731 | £-546 | £-4,273 |
| Profit After Tax | £-1,082 | £-1,002 | £-912 | £-731 | £-546 | £-4,273 |
| Change In Property Value | £3,600 | £8,526 | £11,346 | £13,174 | £9,683 | £46,328 |
| Net Return | £2,518 | £7,524 | £10,434 | £12,442 | £9,137 | £42,055 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 3% | 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