Flat
EN1
2 beds
1 bath
Fotheringham Road, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£86,497First YearProfit From Rental Income
£-12,034
↘ -14%After 5 Years
Change In Property Value
£47,593
↗ 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 | £11,484 | £11,656 | £11,948 | £12,246 | £12,614 | £59,948 |
| Total Expenses | £14,257 | £14,320 | £14,393 | £14,466 | £14,546 | £71,982 |
| Profit Before Tax | £-2,773 | £-2,664 | £-2,445 | £-2,220 | £-1,932 | £-12,034 |
| Profit After Tax | £-2,773 | £-2,664 | £-2,445 | £-2,220 | £-1,932 | £-12,034 |
| Change In Property Value | £4,200 | £4,263 | £10,096 | £13,435 | £15,599 | £47,593 |
| Net Return | £1,427 | £1,599 | £7,651 | £11,215 | £13,668 | £35,559 |
| 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