Flat
EN3
1 bed
1 bath
Celadon Close, Enfield London EN3
East of England, England · EN3
View property listing
Initial Investment
£64,000First YearProfit From Rental Income
£-10,665
↘ -17%After 5 Years
Change In Property Value
£35,696
↗ 17%After 5 Years
Return On Investment
39%
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 | £8,820 | £8,952 | £9,176 | £9,406 | £9,688 | £46,042 |
| Total Expenses | £11,214 | £11,273 | £11,338 | £11,405 | £11,476 | £56,706 |
| Profit Before Tax | £-2,394 | £-2,321 | £-2,162 | £-2,000 | £-1,788 | £-10,665 |
| Profit After Tax | £-2,394 | £-2,321 | £-2,162 | £-2,000 | £-1,788 | £-10,665 |
| Change In Property Value | £3,150 | £3,197 | £7,572 | £10,076 | £11,700 | £35,696 |
| Net Return | £756 | £877 | £5,410 | £8,077 | £9,911 | £25,031 |
| Return From Rental Income (%) | -4% | -4% | -3% | -3% | -3% | -17% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 15% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change