Flat
EN3
1 bed
1 bath
Larmans Road, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£-4,636
↘ -9%After 5 Years
Change In Property Value
£31,850
↗ 19%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,936 | £7,040 | £7,146 | £7,324 | £7,507 | £35,953 |
| Total Expenses | £8,002 | £8,063 | £8,114 | £8,174 | £8,235 | £40,589 |
| Profit Before Tax | £-1,066 | £-1,023 | £-969 | £-850 | £-728 | £-4,636 |
| Profit After Tax | £-1,066 | £-1,023 | £-969 | £-850 | £-728 | £-4,636 |
| Change In Property Value | £2,475 | £5,862 | £7,800 | £9,057 | £6,657 | £31,850 |
| Net Return | £1,409 | £4,839 | £6,831 | £8,207 | £5,929 | £27,215 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | 3% | 10% | 14% | 16% | 12% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change