Flat EN1 1 bed 1 bath

Graeme Road, Enfield EN1

East of England, England · EN1

Initial Investment

First Year

£77,750First Year

Profit From Rental Income

After 5 Years

£-2,711

↘ -3%After 5 Years

Change In Property Value

After 5 Years

£49,223

↗ 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	£10,452	£10,609	£10,768	£11,037	£11,313	£54,179
Total Expenses	£11,250	£11,316	£11,372	£11,441	£11,511	£56,890
Profit Before Tax	£-798	£-707	£-605	£-404	£-198	£-2,711
Profit After Tax	£-798	£-707	£-605	£-404	£-198	£-2,711
Change In Property Value	£3,825	£9,059	£12,055	£13,997	£10,288	£49,223
Net Return	£3,027	£8,352	£11,450	£13,593	£10,089	£46,512
Return From Rental Income (%)	-1%	-1%	-1%	-1%	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