Flat EN1 2 beds 2 baths

Southbury Road, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£-324

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£64,666

↗ 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	£13,740	£13,946	£14,155	£14,509	£14,872	£71,222
Total Expenses	£14,153	£14,223	£14,285	£14,362	£14,441	£71,465
Profit Before Tax	£-413	£-277	£-130	£147	£431	£-242
Profit After Tax	£-413	£-277	£-130	£147	£349	£-324
Change In Property Value	£5,025	£11,901	£15,837	£18,388	£13,515	£64,666
Net Return	£4,612	£11,624	£15,707	£18,535	£13,864	£64,342
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	4%	11%	15%	18%	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