Flat EN1 0 beds 2 baths

Percival Road, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£7,549

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£125,471

↗ 19%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,652	£27,052	£27,458	£28,144	£28,848	£138,153
Total Expenses	£25,579	£25,669	£25,751	£25,861	£25,974	£128,833
Profit Before Tax	£1,073	£1,383	£1,707	£2,283	£2,874	£9,320
Profit After Tax	£869	£1,120	£1,383	£1,849	£2,328	£7,549
Change In Property Value	£9,750	£23,091	£30,728	£35,678	£26,224	£125,471
Net Return	£10,619	£24,211	£32,111	£37,528	£28,551	£133,020
Return From Rental Income (%)	0%	1%	1%	1%	1%	3%
Total Net Return (%)	5%	11%	15%	17%	13%	62%

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