Flat
EN2
2 beds
1 bath
Holtwhites Hill, Enfield EN2
East of England, England · EN2
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£-2,876
↘ -3%After 5 Years
Change In Property Value
£56,945
↗ 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 | £11,796 | £11,973 | £12,153 | £12,456 | £12,768 | £61,146 |
| Total Expenses | £12,671 | £12,739 | £12,798 | £12,870 | £12,944 | £64,022 |
| Profit Before Tax | £-875 | £-766 | £-645 | £-414 | £-176 | £-2,876 |
| Profit After Tax | £-875 | £-766 | £-645 | £-414 | £-176 | £-2,876 |
| Change In Property Value | £4,425 | £10,480 | £13,946 | £16,193 | £11,902 | £56,945 |
| Net Return | £3,550 | £9,714 | £13,300 | £15,779 | £11,725 | £54,068 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| 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