Flat EN1 2 beds 2 baths

Dunstan Mews, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£50

↗ 0%After 5 Years

Change In Property Value

After 5 Years

£67,561

↗ 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	£14,352	£14,567	£14,786	£15,155	£15,534	£74,395
Total Expenses	£14,696	£14,768	£14,831	£14,910	£14,990	£74,195
Profit Before Tax	£-344	£-201	£-45	£246	£544	£200
Profit After Tax	£-344	£-201	£-45	£199	£441	£50
Change In Property Value	£5,250	£12,434	£16,546	£19,211	£14,120	£67,561
Net Return	£4,906	£12,233	£16,501	£19,411	£14,561	£67,611
Return From Rental Income (%)	0%	0%	0%	0%	0%	0%
Total Net Return (%)	4%	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