Flat
EN3
2 beds
1 bath
Kennedy Avenue, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£267
↗ 0%After 5 Years
Change In Property Value
£59,840
↗ 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 | £13,020 | £13,215 | £13,414 | £13,749 | £14,093 | £67,490 |
| Total Expenses | £13,276 | £13,346 | £13,407 | £13,482 | £13,559 | £67,070 |
| Profit Before Tax | £-256 | £-130 | £7 | £267 | £534 | £421 |
| Profit After Tax | £-256 | £-130 | £6 | £216 | £432 | £267 |
| Change In Property Value | £4,650 | £11,013 | £14,655 | £17,016 | £12,507 | £59,840 |
| Net Return | £4,394 | £10,882 | £14,660 | £17,232 | £12,939 | £60,107 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 5% | 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