Flat
EN1
0 beds
0 baths
Franchised Restaurant Business Sale, Enfield, London EN1
East of England, England · EN1
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£958
↗ 1%After 5 Years
Change In Property Value
£74,318
↗ 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 | £15,780 | £16,017 | £16,257 | £16,663 | £17,080 | £81,797 |
| Total Expenses | £15,965 | £16,039 | £16,104 | £16,187 | £16,271 | £80,566 |
| Profit Before Tax | £-185 | £-22 | £153 | £477 | £809 | £1,231 |
| Profit After Tax | £-185 | £-22 | £124 | £386 | £655 | £958 |
| Change In Property Value | £5,775 | £13,677 | £18,200 | £21,133 | £15,532 | £74,318 |
| Net Return | £5,590 | £13,655 | £18,324 | £21,519 | £16,188 | £75,275 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 5% | 11% | 15% | 17% | 13% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change