Flat
EN3
2 beds
1 bath
Southbury Road, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£103,997First YearProfit From Rental Income
£881
↗ 1%After 5 Years
Change In Property Value
£63,700
↗ 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 | £13,860 | £14,068 | £14,279 | £14,636 | £15,002 | £71,845 |
| Total Expenses | £14,004 | £14,074 | £14,136 | £14,214 | £14,293 | £70,722 |
| Profit Before Tax | £-144 | £-6 | £142 | £422 | £709 | £1,123 |
| Profit After Tax | £-144 | £-6 | £115 | £342 | £574 | £881 |
| Change In Property Value | £4,950 | £11,723 | £15,600 | £18,113 | £13,313 | £63,700 |
| Net Return | £4,806 | £11,717 | £15,715 | £18,455 | £13,887 | £64,581 |
| 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