Flat
EN1
2 beds
2 baths
Southbury Road, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£-12,347
↘ -12%After 5 Years
Change In Property Value
£56,943
↗ 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 | £13,740 | £13,946 | £14,295 | £14,652 | £15,092 | £71,725 |
| Total Expenses | £16,665 | £16,732 | £16,810 | £16,889 | £16,976 | £84,071 |
| Profit Before Tax | £-2,925 | £-2,786 | £-2,515 | £-2,237 | £-1,884 | £-12,347 |
| Profit After Tax | £-2,925 | £-2,786 | £-2,515 | £-2,237 | £-1,884 | £-12,347 |
| Change In Property Value | £5,025 | £5,100 | £12,079 | £16,074 | £18,664 | £56,943 |
| Net Return | £2,100 | £2,315 | £9,565 | £13,837 | £16,780 | £44,596 |
| 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