Flat EN1 1 bed 1 bath

Linwood Crescent, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£-3,595

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£43,432

↗ 19%After 5 Years

Return On Investment

58%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£9,228	£9,366	£9,507	£9,745	£9,988	£47,834
Total Expenses	£10,162	£10,226	£10,281	£10,347	£10,414	£51,430
Profit Before Tax	£-934	£-860	£-774	£-602	£-425	£-3,595
Profit After Tax	£-934	£-860	£-774	£-602	£-425	£-3,595
Change In Property Value	£3,375	£7,993	£10,637	£12,350	£9,077	£43,432
Net Return	£2,441	£7,134	£9,862	£11,748	£8,652	£39,837
Return From Rental Income (%)	-1%	-1%	-1%	-1%	-1%	-5%
Total Net Return (%)	4%	10%	14%	17%	13%	58%

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