Flat
EN3
2 beds
1 bath
1 Velocity Way, Enfield London EN3
East of England, England · EN3
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£-489
↘ -1%After 5 Years
Change In Property Value
£55,014
↗ 19%After 5 Years
Return On Investment
62%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,976 | £12,156 | £12,338 | £12,646 | £12,963 | £62,079 |
| Total Expenses | £12,367 | £12,435 | £12,495 | £12,567 | £12,642 | £62,507 |
| Profit Before Tax | £-391 | £-280 | £-157 | £79 | £321 | £-428 |
| Profit After Tax | £-391 | £-280 | £-157 | £79 | £260 | £-489 |
| Change In Property Value | £4,275 | £10,125 | £13,473 | £15,644 | £11,498 | £55,014 |
| Net Return | £3,884 | £9,845 | £13,316 | £15,723 | £11,758 | £54,525 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 4% | 11% | 15% | 18% | 13% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change