Flat
EN1
2 beds
2 baths
Cobham Close, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£-12,269
↘ -12%After 5 Years
Change In Property Value
£53,543
↗ 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 | £12,912 | £13,106 | £13,433 | £13,769 | £14,182 | £67,402 |
| Total Expenses | £15,789 | £15,854 | £15,930 | £16,007 | £16,091 | £79,672 |
| Profit Before Tax | £-2,877 | £-2,749 | £-2,497 | £-2,238 | £-1,909 | £-12,269 |
| Profit After Tax | £-2,877 | £-2,749 | £-2,497 | £-2,238 | £-1,909 | £-12,269 |
| Change In Property Value | £4,725 | £4,796 | £11,358 | £15,115 | £17,550 | £53,543 |
| Net Return | £1,848 | £2,047 | £8,862 | £12,876 | £15,641 | £41,274 |
| Return From Rental Income (%) | -3% | -3% | -3% | -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