Flat
EN3
2 beds
1 bath
Bridle Close, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£77,662First YearProfit From Rental Income
£-1,496
↘ -2%After 5 Years
Change In Property Value
£49,175
↗ 19%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,704 | £10,865 | £11,028 | £11,303 | £11,586 | £55,485 |
| Total Expenses | £11,267 | £11,333 | £11,390 | £11,460 | £11,531 | £56,981 |
| Profit Before Tax | £-563 | £-468 | £-363 | £-157 | £55 | £-1,496 |
| Profit After Tax | £-563 | £-468 | £-363 | £-157 | £55 | £-1,496 |
| Change In Property Value | £3,821 | £9,050 | £12,043 | £13,983 | £10,278 | £49,175 |
| Net Return | £3,258 | £8,582 | £11,680 | £13,827 | £10,333 | £47,679 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | 4% | 11% | 15% | 18% | 13% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change