Flat
EN6
2 beds
1 bath
Theobalds Close, Cuffley EN6
East of England, England · EN6
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-6,639
↘ -6%After 5 Years
Change In Property Value
£62,736
↗ 19%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,024 | £12,204 | £12,387 | £12,697 | £13,015 | £62,327 |
| Total Expenses | £13,659 | £13,727 | £13,787 | £13,859 | £13,934 | £68,966 |
| Profit Before Tax | £-1,635 | £-1,523 | £-1,399 | £-1,162 | £-919 | £-6,639 |
| Profit After Tax | £-1,635 | £-1,523 | £-1,399 | £-1,162 | £-919 | £-6,639 |
| Change In Property Value | £4,875 | £11,546 | £15,364 | £17,839 | £13,112 | £62,736 |
| Net Return | £3,240 | £10,023 | £13,965 | £16,677 | £12,193 | £56,097 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | 3% | 10% | 14% | 16% | 12% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change