Flat
EN3
1 bed
1 bath
Sedcote Road, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£-10,696
↘ -15%After 5 Years
Change In Property Value
£40,795
↗ 17%After 5 Years
Return On Investment
41%
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 | £10,080 | £10,231 | £10,487 | £10,749 | £11,072 | £52,619 |
| Total Expenses | £12,530 | £12,591 | £12,660 | £12,730 | £12,805 | £63,315 |
| Profit Before Tax | £-2,450 | £-2,360 | £-2,173 | £-1,981 | £-1,733 | £-10,696 |
| Profit After Tax | £-2,450 | £-2,360 | £-2,173 | £-1,981 | £-1,733 | £-10,696 |
| Change In Property Value | £3,600 | £3,654 | £8,654 | £11,516 | £13,371 | £40,795 |
| Net Return | £1,150 | £1,294 | £6,481 | £9,535 | £11,638 | £30,099 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -2% | -15% |
| Total Net Return (%) | 2% | 2% | 9% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change