Flat
EN1
2 beds
2 baths
Village Road, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£-13,305
↘ -8%After 5 Years
Change In Property Value
£84,140
↗ 17%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,292 | £20,596 | £21,111 | £21,639 | £22,288 | £105,927 |
| Total Expenses | £23,668 | £23,745 | £23,839 | £23,936 | £24,043 | £119,232 |
| Profit Before Tax | £-3,376 | £-3,148 | £-2,728 | £-2,297 | £-1,755 | £-13,305 |
| Profit After Tax | £-3,376 | £-3,148 | £-2,728 | £-2,297 | £-1,755 | £-13,305 |
| Change In Property Value | £7,425 | £7,536 | £17,849 | £23,751 | £27,578 | £84,140 |
| Net Return | £4,049 | £4,388 | £15,121 | £21,455 | £25,823 | £70,835 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | 3% | 3% | 9% | 13% | 16% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change