Flat
EN1
1 bed
1 bath
Bagshot Road, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£-12,025
↘ -14%After 5 Years
Change In Property Value
£45,894
↗ 17%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,064 | £11,230 | £11,511 | £11,798 | £12,152 | £57,756 |
| Total Expenses | £13,819 | £13,881 | £13,952 | £14,025 | £14,103 | £69,780 |
| Profit Before Tax | £-2,755 | £-2,651 | £-2,442 | £-2,226 | £-1,951 | £-12,025 |
| Profit After Tax | £-2,755 | £-2,651 | £-2,442 | £-2,226 | £-1,951 | £-12,025 |
| Change In Property Value | £4,050 | £4,111 | £9,736 | £12,955 | £15,043 | £45,894 |
| Net Return | £1,295 | £1,459 | £7,294 | £10,729 | £13,092 | £33,870 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -14% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change