Flat
EN3
1 bed
1 bath
Keats Close, Scotland Green Road, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£59,500First YearProfit From Rental Income
£-10,621
↘ -18%After 5 Years
Change In Property Value
£33,146
↗ 17%After 5 Years
Return On Investment
38%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £8,196 | £8,319 | £8,527 | £8,740 | £9,002 | £42,784 |
| Total Expenses | £10,556 | £10,615 | £10,678 | £10,743 | £10,812 | £53,405 |
| Profit Before Tax | £-2,360 | £-2,296 | £-2,151 | £-2,003 | £-1,810 | £-10,621 |
| Profit After Tax | £-2,360 | £-2,296 | £-2,151 | £-2,003 | £-1,810 | £-10,621 |
| Change In Property Value | £2,925 | £2,969 | £7,031 | £9,357 | £10,864 | £33,146 |
| Net Return | £565 | £673 | £4,880 | £7,353 | £9,054 | £22,525 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | 1% | 1% | 8% | 12% | 15% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change