Flat
EN1
1 bed
1 bath
Magpie Close, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£-11,479
↘ -21%After 5 Years
Change In Property Value
£30,596
↗ 17%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £7,380 | £7,491 | £7,678 | £7,870 | £8,106 | £38,525 |
| Total Expenses | £9,880 | £9,937 | £9,998 | £10,061 | £10,128 | £50,003 |
| Profit Before Tax | £-2,500 | £-2,446 | £-2,320 | £-2,191 | £-2,022 | £-11,479 |
| Profit After Tax | £-2,500 | £-2,446 | £-2,320 | £-2,191 | £-2,022 | £-11,479 |
| Change In Property Value | £2,700 | £2,741 | £6,490 | £8,637 | £10,028 | £30,596 |
| Net Return | £201 | £295 | £4,170 | £6,445 | £8,007 | £19,118 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 0% | 1% | 8% | 12% | 15% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change