Flat
EN3
1 bed
1 bath
High Street, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£-1,333
↘ -2%After 5 Years
Change In Property Value
£50,188
↗ 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 | £10,920 | £11,084 | £11,250 | £11,531 | £11,820 | £56,605 |
| Total Expenses | £11,458 | £11,524 | £11,582 | £11,651 | £11,723 | £57,937 |
| Profit Before Tax | £-538 | £-440 | £-331 | £-120 | £97 | £-1,333 |
| Profit After Tax | £-538 | £-440 | £-331 | £-120 | £97 | £-1,333 |
| Change In Property Value | £3,900 | £9,237 | £12,291 | £14,271 | £10,489 | £50,188 |
| Net Return | £3,363 | £8,796 | £11,960 | £14,151 | £10,586 | £48,856 |
| Return From Rental Income (%) | -1% | -1% | 0% | 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