Flat
EN1
1 bed
1 bath
Magpie Close, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£-11,612
↘ -19%After 5 Years
Change In Property Value
£33,996
↗ 17%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,196 | £8,319 | £8,527 | £8,740 | £9,002 | £42,784 |
| Total Expenses | £10,755 | £10,813 | £10,877 | £10,942 | £11,011 | £54,397 |
| Profit Before Tax | £-2,559 | £-2,494 | £-2,350 | £-2,202 | £-2,008 | £-11,612 |
| Profit After Tax | £-2,559 | £-2,494 | £-2,350 | £-2,202 | £-2,008 | £-11,612 |
| Change In Property Value | £3,000 | £3,045 | £7,212 | £9,597 | £11,143 | £33,996 |
| Net Return | £441 | £551 | £4,862 | £7,395 | £9,134 | £22,383 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change