Flat
EN1
3 beds
1 bath
Manor Court, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£-12,336
↘ -12%After 5 Years
Change In Property Value
£55,243
↗ 17%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,320 | £13,520 | £13,858 | £14,204 | £14,630 | £69,532 |
| Total Expenses | £16,226 | £16,292 | £16,369 | £16,448 | £16,533 | £81,868 |
| Profit Before Tax | £-2,906 | £-2,773 | £-2,511 | £-2,243 | £-1,903 | £-12,336 |
| Profit After Tax | £-2,906 | £-2,773 | £-2,511 | £-2,243 | £-1,903 | £-12,336 |
| Change In Property Value | £4,875 | £4,948 | £11,719 | £15,594 | £18,107 | £55,243 |
| Net Return | £1,969 | £2,176 | £9,207 | £13,351 | £16,204 | £42,907 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change