Flat
EN3
2 beds
1 bath
Manton Road, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£-1,129
↘ -1%After 5 Years
Change In Property Value
£51,154
↗ 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 | £11,136 | £11,303 | £11,473 | £11,759 | £12,053 | £57,724 |
| Total Expenses | £11,640 | £11,707 | £11,765 | £11,835 | £11,907 | £58,854 |
| Profit Before Tax | £-504 | £-404 | £-292 | £-76 | £146 | £-1,129 |
| Profit After Tax | £-504 | £-404 | £-292 | £-76 | £146 | £-1,129 |
| Change In Property Value | £3,975 | £9,414 | £12,528 | £14,546 | £10,691 | £51,154 |
| Net Return | £3,471 | £9,010 | £12,235 | £14,470 | £10,837 | £50,024 |
| Return From Rental Income (%) | -1% | 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