Flat
EN1
1 bed
1 bath
Queen Annes Place, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£107,497First YearProfit From Rental Income
£-12,379
↘ -12%After 5 Years
Change In Property Value
£57,792
↗ 17%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,944 | £14,153 | £14,507 | £14,870 | £15,316 | £72,790 |
| Total Expenses | £16,884 | £16,951 | £17,029 | £17,109 | £17,196 | £85,169 |
| Profit Before Tax | £-2,940 | £-2,797 | £-2,522 | £-2,239 | £-1,881 | £-12,379 |
| Profit After Tax | £-2,940 | £-2,797 | £-2,522 | £-2,239 | £-1,881 | £-12,379 |
| Change In Property Value | £5,100 | £5,176 | £12,259 | £16,314 | £18,942 | £57,792 |
| Net Return | £2,160 | £2,379 | £9,738 | £14,074 | £17,062 | £45,413 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change