Flat EN1 0 beds 1 bath

Woodfield Close, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£42,998First Year

Profit From Rental Income

After 5 Years

£-6,211

↘ -14%After 5 Years

Change In Property Value

After 5 Years

£27,024

↗ 19%After 5 Years

Return On Investment

48%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£5,736	£5,822	£5,909	£6,057	£6,209	£29,733
Total Expenses	£7,078	£7,137	£7,186	£7,243	£7,301	£35,944
Profit Before Tax	£-1,342	£-1,315	£-1,277	£-1,186	£-1,092	£-6,211
Profit After Tax	£-1,342	£-1,315	£-1,277	£-1,186	£-1,092	£-6,211
Change In Property Value	£2,100	£4,973	£6,618	£7,684	£5,648	£27,024
Net Return	£758	£3,659	£5,341	£6,499	£4,556	£20,812
Return From Rental Income (%)	-3%	-3%	-3%	-3%	-3%	-14%
Total Net Return (%)	2%	9%	12%	15%	11%	48%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change