Flat
EN3
2 beds
1 bath
Osborne Road, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£752
↗ 1%After 5 Years
Change In Property Value
£62,736
↗ 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 | £13,656 | £13,861 | £14,069 | £14,420 | £14,781 | £70,787 |
| Total Expenses | £13,822 | £13,893 | £13,955 | £14,032 | £14,110 | £69,812 |
| Profit Before Tax | £-166 | £-32 | £114 | £389 | £671 | £975 |
| Profit After Tax | £-166 | £-32 | £92 | £315 | £543 | £752 |
| Change In Property Value | £4,875 | £11,546 | £15,364 | £17,839 | £13,112 | £62,736 |
| Net Return | £4,709 | £11,514 | £15,456 | £18,154 | £13,655 | £63,487 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| 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