Flat
EN1
1 bed
1 bath
Magpie Close, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£-11,646
↘ -19%After 5 Years
Change In Property Value
£34,846
↗ 17%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,400 | £8,526 | £8,739 | £8,958 | £9,226 | £43,849 |
| Total Expenses | £10,973 | £11,032 | £11,096 | £11,162 | £11,231 | £55,495 |
| Profit Before Tax | £-2,573 | £-2,506 | £-2,357 | £-2,204 | £-2,005 | £-11,646 |
| Profit After Tax | £-2,573 | £-2,506 | £-2,357 | £-2,204 | £-2,005 | £-11,646 |
| Change In Property Value | £3,075 | £3,121 | £7,392 | £9,836 | £11,421 | £34,846 |
| Net Return | £502 | £615 | £5,035 | £7,632 | £9,416 | £23,200 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change