Flat EN1 2 beds 1 bath

Fotheringham Road, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£86,497First Year

Profit From Rental Income

After 5 Years

£-1,918

↘ -2%After 5 Years

Change In Property Value

After 5 Years

£54,048

↗ 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	£11,484	£11,656	£11,831	£12,127	£12,430	£59,528
Total Expenses	£12,157	£12,224	£12,283	£12,354	£12,427	£61,446
Profit Before Tax	£-673	£-568	£-452	£-227	£3	£-1,918
Profit After Tax	£-673	£-568	£-452	£-227	£3	£-1,918
Change In Property Value	£4,200	£9,947	£13,236	£15,369	£11,296	£54,048
Net Return	£3,527	£9,379	£12,785	£15,141	£11,299	£52,130
Return From Rental Income (%)	-1%	-1%	-1%	0%	0%	-2%
Total Net Return (%)	4%	11%	15%	18%	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