Flat EN1 2 beds 1 bath

Calder Close, Enfield, Middlesex EN1

East of England, England · EN1

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£701

↗ 1%After 5 Years

Change In Property Value

After 5 Years

£72,387

↗ 19%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,372	£15,603	£15,837	£16,233	£16,638	£79,682
Total Expenses	£15,603	£15,676	£15,740	£15,822	£15,905	£78,746
Profit Before Tax	£-231	£-73	£96	£411	£733	£936
Profit After Tax	£-231	£-73	£78	£333	£594	£701
Change In Property Value	£5,625	£13,322	£17,728	£20,584	£15,129	£72,387
Net Return	£5,394	£13,249	£17,806	£20,916	£15,723	£73,088
Return From Rental Income (%)	0%	0%	0%	0%	0%	1%
Total Net Return (%)	5%	11%	15%	17%	13%	61%

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