Flat
EN2
2 beds
1 bath
Trinity Street, Chase Side, Enfield Town, Middlesex EN2
East of England, England · EN2
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£-3,887
↘ -5%After 5 Years
Change In Property Value
£49,223
↗ 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 | £10,200 | £10,353 | £10,508 | £10,771 | £11,040 | £52,873 |
| Total Expenses | £11,225 | £11,290 | £11,346 | £11,415 | £11,484 | £56,760 |
| Profit Before Tax | £-1,025 | £-937 | £-838 | £-644 | £-444 | £-3,887 |
| Profit After Tax | £-1,025 | £-937 | £-838 | £-644 | £-444 | £-3,887 |
| Change In Property Value | £3,825 | £9,059 | £12,055 | £13,997 | £10,288 | £49,223 |
| Net Return | £2,800 | £8,122 | £11,217 | £13,353 | £9,844 | £45,336 |
| 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