Flat
EN3
2 beds
1 bath
Tysoe Avenue, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£-349
↗ 0%After 5 Years
Change In Property Value
£55,979
↗ 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 | £12,180 | £12,363 | £12,548 | £12,862 | £13,183 | £63,136 |
| Total Expenses | £12,549 | £12,617 | £12,677 | £12,750 | £12,825 | £63,417 |
| Profit Before Tax | £-369 | £-254 | £-128 | £112 | £359 | £-281 |
| Profit After Tax | £-369 | £-254 | £-128 | £112 | £291 | £-349 |
| Change In Property Value | £4,350 | £10,302 | £13,709 | £15,918 | £11,700 | £55,979 |
| Net Return | £3,981 | £10,048 | £13,581 | £16,030 | £11,990 | £55,631 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| 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