Flat
EN3
1 bed
1 bath
Sedcote Road, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£-2,034
↘ -3%After 5 Years
Change In Property Value
£46,328
↗ 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 | £10,080 | £10,231 | £10,385 | £10,644 | £10,910 | £52,251 |
| Total Expenses | £10,730 | £10,795 | £10,851 | £10,919 | £10,989 | £54,284 |
| Profit Before Tax | £-650 | £-564 | £-467 | £-275 | £-78 | £-2,034 |
| Profit After Tax | £-650 | £-564 | £-467 | £-275 | £-78 | £-2,034 |
| Change In Property Value | £3,600 | £8,526 | £11,346 | £13,174 | £9,683 | £46,328 |
| Net Return | £2,950 | £7,962 | £10,879 | £12,899 | £9,604 | £44,294 |
| Return From Rental Income (%) | -1% | -1% | -1% | 0% | 0% | -3% |
| 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