Flat
EN4
2 beds
2 baths
Westpole Avenue, Cockfosters EN4
East of England, England · EN4
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-9,134
↘ -5%After 5 Years
Change In Property Value
£106,168
↗ 19%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,248 | £19,537 | £19,830 | £20,326 | £20,834 | £99,774 |
| Total Expenses | £21,621 | £21,700 | £21,770 | £21,862 | £21,955 | £108,908 |
| Profit Before Tax | £-2,373 | £-2,163 | £-1,940 | £-1,536 | £-1,121 | £-9,134 |
| Profit After Tax | £-2,373 | £-2,163 | £-1,940 | £-1,536 | £-1,121 | £-9,134 |
| Change In Property Value | £8,250 | £19,539 | £26,000 | £30,189 | £22,189 | £106,168 |
| Net Return | £5,877 | £17,376 | £24,060 | £28,653 | £21,068 | £97,034 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | 3% | 10% | 13% | 16% | 12% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change