Flat
EN1
1 bed
1 bath
Foxwood Green Close, Enfield EN1
East of England, England · EN1
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£-12,159
↘ -13%After 5 Years
Change In Property Value
£50,985
↗ 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 | £12,300 | £12,485 | £12,797 | £13,117 | £13,510 | £64,208 |
| Total Expenses | £15,131 | £15,195 | £15,269 | £15,345 | £15,427 | £76,367 |
| Profit Before Tax | £-2,831 | £-2,710 | £-2,473 | £-2,228 | £-1,917 | £-12,159 |
| Profit After Tax | £-2,831 | £-2,710 | £-2,473 | £-2,228 | £-1,917 | £-12,159 |
| Change In Property Value | £4,499 | £4,567 | £10,816 | £14,392 | £16,711 | £50,985 |
| Net Return | £1,669 | £1,856 | £8,343 | £12,164 | £14,794 | £38,826 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| 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