Flat
EN3
1 bed
1 bath
Celadon Close, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£-3,233
↘ -5%After 5 Years
Change In Property Value
£39,572
↗ 19%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,616 | £8,745 | £8,876 | £9,098 | £9,326 | £44,662 |
| Total Expenses | £9,457 | £9,520 | £9,575 | £9,639 | £9,704 | £47,895 |
| Profit Before Tax | £-841 | £-775 | £-698 | £-540 | £-378 | £-3,233 |
| Profit After Tax | £-841 | £-775 | £-698 | £-540 | £-378 | £-3,233 |
| Change In Property Value | £3,075 | £7,283 | £9,691 | £11,252 | £8,271 | £39,572 |
| Net Return | £2,234 | £6,507 | £8,993 | £10,712 | £7,892 | £36,339 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | 4% | 10% | 14% | 17% | 13% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change