Flat EN1 1 bed 1 bath

Genotin Road, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£-3,448

↘ -5%After 5 Years

Change In Property Value

After 5 Years

£44,398

↗ 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	£9,432	£9,573	£9,717	£9,960	£10,209	£48,892
Total Expenses	£10,343	£10,408	£10,463	£10,529	£10,597	£52,340
Profit Before Tax	£-911	£-834	£-746	£-569	£-388	£-3,448
Profit After Tax	£-911	£-834	£-746	£-569	£-388	£-3,448
Change In Property Value	£3,450	£8,171	£10,873	£12,625	£9,279	£44,398
Net Return	£2,539	£7,337	£10,127	£12,056	£8,892	£40,949
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