Flat
EN1
1 bed
1 bath
Cobham Close, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£-12,102
↘ -13%After 5 Years
Change In Property Value
£49,294
↗ 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 | £11,892 | £12,070 | £12,372 | £12,681 | £13,062 | £62,078 |
| Total Expenses | £14,695 | £14,759 | £14,832 | £14,907 | £14,987 | £74,180 |
| Profit Before Tax | £-2,803 | £-2,688 | £-2,460 | £-2,225 | £-1,926 | £-12,102 |
| Profit After Tax | £-2,803 | £-2,688 | £-2,460 | £-2,225 | £-1,926 | £-12,102 |
| Change In Property Value | £4,350 | £4,415 | £10,457 | £13,915 | £16,157 | £49,294 |
| Net Return | £1,547 | £1,727 | £7,997 | £11,690 | £14,231 | £37,192 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| 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