Flat
EN3
1 bed
1 bath
Larmans Road, Enfield EN3
East of England, England · EN3
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£-10,589
↘ -21%After 5 Years
Change In Property Value
£28,047
↗ 17%After 5 Years
Return On Investment
35%
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 | £6,936 | £7,040 | £7,216 | £7,396 | £7,618 | £36,207 |
| Total Expenses | £9,240 | £9,296 | £9,357 | £9,419 | £9,484 | £46,796 |
| Profit Before Tax | £-2,304 | £-2,256 | £-2,141 | £-2,022 | £-1,865 | £-10,589 |
| Profit After Tax | £-2,304 | £-2,256 | £-2,141 | £-2,022 | £-1,865 | £-10,589 |
| Change In Property Value | £2,475 | £2,512 | £5,950 | £7,917 | £9,193 | £28,047 |
| Net Return | £171 | £256 | £3,809 | £5,895 | £7,327 | £17,458 |
| Return From Rental Income (%) | -5% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | 0% | 1% | 8% | 12% | 15% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change