Flat EN1 2 beds 1 bath

Manor Court, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£-2,417

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£51,154

↗ 19%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,860	£11,023	£11,188	£11,468	£11,755	£56,294
Total Expenses	£11,612	£11,679	£11,736	£11,806	£11,877	£58,711
Profit Before Tax	£-752	£-656	£-548	£-338	£-123	£-2,417
Profit After Tax	£-752	£-656	£-548	£-338	£-123	£-2,417
Change In Property Value	£3,975	£9,414	£12,528	£14,546	£10,691	£51,154
Net Return	£3,223	£8,758	£11,980	£14,208	£10,569	£48,737
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-3%
Total Net Return (%)	4%	11%	15%	17%	13%	60%

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