Flat
EN1
1 bed
1 bath
Canning Square, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£31,000First YearProfit From Rental Income
£-11,000
↘ -35%After 5 Years
Change In Property Value
£16,998
↗ 17%After 5 Years
Return On Investment
19%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,104 | £4,166 | £4,270 | £4,376 | £4,508 | £21,423 |
| Total Expenses | £6,378 | £6,430 | £6,483 | £6,538 | £6,594 | £32,423 |
| Profit Before Tax | £-2,274 | £-2,264 | £-2,214 | £-2,162 | £-2,086 | £-11,000 |
| Profit After Tax | £-2,274 | £-2,264 | £-2,214 | £-2,162 | £-2,086 | £-11,000 |
| Change In Property Value | £1,500 | £1,523 | £3,606 | £4,798 | £5,571 | £16,998 |
| Net Return | £-774 | £-742 | £1,392 | £2,637 | £3,485 | £5,998 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -35% |
| Total Net Return (%) | -2% | -2% | 4% | 9% | 11% | 19% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change