Flat
EN3
2 beds
2 baths
Cornell Court, 3 Enstone Road, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£-1,831
↘ -2%After 5 Years
Change In Property Value
£47,293
↗ 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 | £10,296 | £10,450 | £10,607 | £10,872 | £11,144 | £53,370 |
| Total Expenses | £10,912 | £10,978 | £11,035 | £11,103 | £11,173 | £55,201 |
| Profit Before Tax | £-616 | £-527 | £-427 | £-231 | £-29 | £-1,831 |
| Profit After Tax | £-616 | £-527 | £-427 | £-231 | £-29 | £-1,831 |
| Change In Property Value | £3,675 | £8,704 | £11,582 | £13,448 | £9,884 | £47,293 |
| Net Return | £3,059 | £8,176 | £11,155 | £13,217 | £9,856 | £45,462 |
| Return From Rental Income (%) | -1% | -1% | -1% | 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