Flat
EN6
2 beds
1 bath
Lambs Close, Cuffley EN6
East of England, England · EN6
View property listing
Initial Investment
£98,732First YearProfit From Rental Income
£-6,758
↘ -7%After 5 Years
Change In Property Value
£60,796
↗ 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 | £11,652 | £11,827 | £12,004 | £12,304 | £12,612 | £60,399 |
| Total Expenses | £13,299 | £13,366 | £13,425 | £13,497 | £13,570 | £67,157 |
| Profit Before Tax | £-1,647 | £-1,539 | £-1,421 | £-1,192 | £-958 | £-6,758 |
| Profit After Tax | £-1,647 | £-1,539 | £-1,421 | £-1,192 | £-958 | £-6,758 |
| Change In Property Value | £4,724 | £11,189 | £14,889 | £17,288 | £12,706 | £60,796 |
| Net Return | £3,078 | £9,649 | £13,468 | £16,095 | £11,748 | £54,038 |
| Return From Rental Income (%) | -2% | -2% | -1% | -1% | -1% | -7% |
| 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