Flat
EN1
1 bed
1 bath
Turkey Street, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£52,000First YearProfit From Rental Income
£-11,412
↘ -22%After 5 Years
Change In Property Value
£28,896
↗ 17%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,972 | £7,077 | £7,253 | £7,435 | £7,658 | £36,395 |
| Total Expenses | £9,442 | £9,498 | £9,559 | £9,621 | £9,686 | £47,806 |
| Profit Before Tax | £-2,470 | £-2,422 | £-2,306 | £-2,186 | £-2,028 | £-11,412 |
| Profit After Tax | £-2,470 | £-2,422 | £-2,306 | £-2,186 | £-2,028 | £-11,412 |
| Change In Property Value | £2,550 | £2,588 | £6,130 | £8,157 | £9,471 | £28,896 |
| Net Return | £80 | £166 | £3,824 | £5,971 | £7,443 | £17,485 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| Total Net Return (%) | 0% | 0% | 7% | 11% | 14% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change