Flat
EN6
2 beds
1 bath
Tolmers Road, Cuffley EN6
East of England, England · EN6
View property listing
Initial Investment
£110,177First YearProfit From Rental Income
£-6,364
↘ -6%After 5 Years
Change In Property Value
£67,108
↗ 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 | £12,864 | £13,057 | £13,253 | £13,584 | £13,924 | £66,682 |
| Total Expenses | £14,472 | £14,541 | £14,602 | £14,677 | £14,753 | £73,046 |
| Profit Before Tax | £-1,608 | £-1,484 | £-1,349 | £-1,093 | £-830 | £-6,364 |
| Profit After Tax | £-1,608 | £-1,484 | £-1,349 | £-1,093 | £-830 | £-6,364 |
| Change In Property Value | £5,215 | £12,350 | £16,435 | £19,082 | £14,026 | £67,108 |
| Net Return | £3,607 | £10,866 | £15,086 | £17,990 | £13,196 | £60,744 |
| Return From Rental Income (%) | -1% | -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